For saleSingle family
$300,000
211 E Spruce St
South Saint Paul MN 55075
4 beds, 2 baths, 1,700 sqft
211 E Spruce St is a 4 beds, 2 baths, 1,700 sqft single family home for sale at $300,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $2,600/mo and returns $458/mo a month at a 8.5% 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
- $2,600/mo
- Monthly cash flow
- $458/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.2%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading