For saleSingle family
$175,000
2526 2nd St N
North Saint Paul MN 55109
2 beds, 2 baths, 1,226 sqft
2526 2nd St N is a 2 beds, 2 baths, 1,226 sqft single family home for sale at $175,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,000/mo and returns $751/mo a month at a 11.8% 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
- $751/mo
- Cap rate
- 11.8%
- Cash-on-cash
- 25.7%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading