For saleSingle family
$320,000
2027 Northwood Dr
North Saint Paul MN 55109
3 beds, 1 bath, 1,356 sqft
2027 Northwood Dr is a 3 beds, 1 bath, 1,356 sqft single family home for sale at $320,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,500/mo and returns $256/mo a month at a 7.5% 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
- $2,500/mo
- Monthly cash flow
- $256/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.8%
- Max offer
- $299,500
Offer ≤ $299,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.