For saleSingle family
$250,000
806 Parkway Dr
Saint Paul MN 55106
3 beds, 2 baths, 1,820 sqft
806 Parkway Dr is a 3 beds, 2 baths, 1,820 sqft single family home for sale at $250,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,800/mo and returns $47/mo a month at a 6.7% 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
- $1,800/mo
- Monthly cash flow
- $47/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $215,500
Offer ≤ $215,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.