For saleSingle family
$235,000
158 Moreland Ave E
West Saint Paul MN 55118
4 beds, 2 baths, 1,550 sqft
158 Moreland Ave E is a 4 beds, 2 baths, 1,550 sqft single family home for sale at $235,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $2,350/mo and returns $672/mo a month at a 10.1% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,350/mo
- Monthly cash flow
- $672/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $235,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading