For saleSingle family
$279,000
2109 3rd St N
North Saint Paul MN 55109
3 beds, 1 bath, 1,372 sqft
2109 3rd St N is a 3 beds, 1 bath, 1,372 sqft single family home for sale at $279,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,500/mo and returns $543/mo a month at a 8.9% 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
- $2,500/mo
- Monthly cash flow
- $543/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.7%
- Max offer
- $279,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.