For saleSingle family
$189,900
498 Beaumont St
Saint Paul MN 55130
4 beds, 2 baths, 1,872 sqft
498 Beaumont St is a 4 beds, 2 baths, 1,872 sqft single family home for sale at $189,900 in Saint Paul MN 55130. At 20% down it rents for an estimated $2,175/mo and returns $843/mo a month at a 11.8% 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
- $2,175/mo
- Monthly cash flow
- $843/mo
- Cap rate
- 11.8%
- Cash-on-cash
- 26.6%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.