For saleSingle family
$269,900
979 Victoria St N
Saint Paul MN 55103
5 beds, 2 baths, 1,600 sqft
979 Victoria St N is a 5 beds, 2 baths, 1,600 sqft single family home for sale at $269,900 in Saint Paul MN 55103. At 20% down it rents for an estimated $2,800/mo and returns $873/mo a month at a 10.5% 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
- $2,800/mo
- Monthly cash flow
- $873/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.4%
- Max offer
- $269,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading