For saleSingle family
$199,900
918 Edgerton St
Saint Paul MN 55130
3 beds, 1 bath, 1,263 sqft
918 Edgerton St is a 3 beds, 1 bath, 1,263 sqft single family home for sale at $199,900 in Saint Paul MN 55130. At 20% down it rents for an estimated $1,700/mo and returns $273/mo a month at a 8.3% 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
- $1,700/mo
- Monthly cash flow
- $273/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading