For saleSingle family
$231,900
906 Russell St
Saint Paul MN 55106
3 beds, 1 bath, 1,040 sqft
906 Russell St is a 3 beds, 1 bath, 1,040 sqft single family home for sale at $231,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,900/mo and returns $245/mo a month at a 7.9% 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
- $1,900/mo
- Monthly cash flow
- $245/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $224,000
Offer ≤ $224,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading