For saleSingle family
$334,900
54 King St W
Saint Paul MN 55107
5 beds, 2 baths, 1,822 sqft
54 King St W is a 5 beds, 2 baths, 1,822 sqft single family home for sale at $334,900 in Saint Paul MN 55107. At 20% down it rents for an estimated $2,575/mo and returns $226/mo a month at a 7.3% 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
- $2,575/mo
- Monthly cash flow
- $226/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.1%
- Max offer
- $308,500
Offer ≤ $308,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.