For saleMulti-family
$550,000
1083 Chatsworth St N
Saint Paul MN 55103
5 beds, 4 baths, 3,080 sqft
1083 Chatsworth St N is a 5 beds, 4 baths, 3,080 sqft multi-family home for sale at $550,000 in Saint Paul MN 55103. At 20% down it rents for an estimated $4,800/mo and returns $942/mo a month at a 8.6% 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
- $4,800/mo
- Monthly cash flow
- $942/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.3%
- Max offer
- $550,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.