For saleSingle family
$155,000
504 Bellows St
Saint Paul MN 55107
2 beds, 1 bath, 956 sqft
504 Bellows St is a 2 beds, 1 bath, 956 sqft single family home for sale at $155,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,800/mo and returns $693/mo a month at a 12.0% 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
- $1,800/mo
- Monthly cash flow
- $693/mo
- Cap rate
- 12.0%
- Cash-on-cash
- 26.8%
- Max offer
- $155,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading