For saleSingle family
$140,000
415 Chestnut St E
South Saint Paul MN 55075
1 bed, 1 bath, 600 sqft
415 Chestnut St E is a 1 bed, 1 bath, 600 sqft single family home for sale at $140,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $1,150/mo and returns $151/mo a month at a 8.0% 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
- $1,150/mo
- Monthly cash flow
- $151/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.5%
- Max offer
- $135,500
Offer ≤ $135,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading