For saleSingle family
$275,000
602 Eustis St
Saint Paul MN 55104
3 beds, 2 baths, 1,223 sqft
602 Eustis St is a 3 beds, 2 baths, 1,223 sqft single family home for sale at $275,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,100/mo and returns $137/mo a month at a 7.3% 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
- $2,100/mo
- Monthly cash flow
- $137/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.0%
- Max offer
- $248,000
Offer ≤ $248,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading