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 $2,600/mo and returns $209/mo a month at a 7.4% 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
- $2,600/mo
- Monthly cash flow
- $209/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $307,000
Offer ≤ $307,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading