For saleSingle family
$299,900
1621 Arcade St
Saint Paul MN 55106
3 beds, 2 baths, 1,629 sqft
1621 Arcade St is a 3 beds, 2 baths, 1,629 sqft single family home for sale at $299,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,750/mo and returns -$391/mo a month at a 5.1% 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
- $1,750/mo
- Monthly cash flow
- -$391/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.8%
- Max offer
- $207,000
Offer ≤ $207,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading