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 $2,000/mo and returns $913/mo a month at a 13.6% 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
- $2,000/mo
- Monthly cash flow
- $913/mo
- Cap rate
- 13.6%
- Cash-on-cash
- 35.3%
- Max offer
- $155,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.