For saleSingle family
$165,000
337 Winona St W
Saint Paul MN 55107
3 beds, 1 bath, 1,000 sqft
337 Winona St W is a 3 beds, 1 bath, 1,000 sqft single family home for sale at $165,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $2,100/mo and returns $922/mo a month at a 13.4% 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
- $2,100/mo
- Monthly cash flow
- $922/mo
- Cap rate
- 13.4%
- Cash-on-cash
- 33.5%
- Max offer
- $165,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading