For saleSingle family
$245,000
776 Andrew St
Saint Paul MN 55107
3 beds, 1 bath, 1,280 sqft
776 Andrew St is a 3 beds, 1 bath, 1,280 sqft single family home for sale at $245,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,900/mo and returns $182/mo a month at a 7.4% 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
- $1,900/mo
- Monthly cash flow
- $182/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.4%
- Max offer
- $227,500
Offer ≤ $227,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.