For saleTownhouse
$199,000
1807 Livingston Ave
West Saint Paul MN 55118
2 beds, 2 baths, 1,680 sqft
1807 Livingston Ave is a 2 beds, 2 baths, 1,680 sqft townhouse home for sale at $199,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,425/mo and returns -$287/mo a month at a 4.9% 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
- $1,425/mo
- Monthly cash flow
- -$287/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.7%
- Max offer
- $130,500
Offer ≤ $130,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading