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 $1,625/mo and returns $223/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
- $1,625/mo
- Monthly cash flow
- $223/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.7%
- Max offer
- $194,500
Offer ≤ $194,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.