For saleSingle family
$350,000
1261 Gary Dr
Saint Paul Park MN 55071
4 beds, 2 baths, 1,764 sqft
1261 Gary Dr is a 4 beds, 2 baths, 1,764 sqft single family home for sale at $350,000 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $3,075/mo and returns $576/mo a month at a 8.6% 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
- $3,075/mo
- Monthly cash flow
- $576/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.9%
- Max offer
- $350,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading