For saleSingle family
$335,000
314 Baker St W
Saint Paul MN 55107
4 beds, 2 baths, 1,471 sqft
314 Baker St W is a 4 beds, 2 baths, 1,471 sqft single family home for sale at $335,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $2,250/mo and returns -$141/mo a month at a 6.2% 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
- $2,250/mo
- Monthly cash flow
- -$141/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.5%
- Max offer
- $266,000
Offer ≤ $266,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading