For saleSingle family
$499,900
1049 2nd St
Saint Paul Park MN 55071
5 beds, 2 baths, 2,234 sqft
1049 2nd St is a 5 beds, 2 baths, 2,234 sqft single family home for sale at $499,900 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $2,750/mo and returns -$819/mo a month at a 4.7% 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
- $2,750/mo
- Monthly cash flow
- -$819/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.8%
- Max offer
- $325,500
Offer ≤ $325,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading