For saleSingle family
$302,000
1701 4th St E
Saint Paul MN 55106
4 beds, 2 baths, 1,950 sqft
1701 4th St E is a 4 beds, 2 baths, 1,950 sqft single family home for sale at $302,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,475/mo and returns $319/mo a month at a 7.9% 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
- $2,475/mo
- Monthly cash flow
- $319/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $292,000
Offer ≤ $292,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading