For saleSingle family
$150,000
376 Erie St
Saint Paul MN 55102
3 beds, 2 baths, 1,519 sqft
376 Erie St is a 3 beds, 2 baths, 1,519 sqft single family home for sale at $150,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,925/mo and returns $854/mo a month at a 13.5% 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
- $1,925/mo
- Monthly cash flow
- $854/mo
- Cap rate
- 13.5%
- Cash-on-cash
- 34.2%
- Max offer
- $150,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading