For saleSingle family
$285,000
1908 Kathleen Dr
West Saint Paul MN 55118
3 beds, 1 bath, 1,064 sqft
1908 Kathleen Dr is a 3 beds, 1 bath, 1,064 sqft single family home for sale at $285,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $2,100/mo and returns $65/mo a month at a 6.9% 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
- $2,100/mo
- Monthly cash flow
- $65/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.4%
- Max offer
- $248,000
Offer ≤ $248,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading