For saleMulti-family
$628,000
686 Virginia St
Saint Paul MN 55103
10 beds, 4 baths, 8,032 sqft
686 Virginia St is a 10 beds, 4 baths, 8,032 sqft multi-family home for sale at $628,000 in Saint Paul MN 55103. At 20% down it rents for an estimated $6,250/mo and returns $1,767/mo a month at a 10.0% 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
- $6,250/mo
- Monthly cash flow
- $1,767/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 16.9%
- Max offer
- $628,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading