For saleSingle family
$214,900
920 Farrington St
Saint Paul MN 55117
3 beds, 1 bath, 1,316 sqft
920 Farrington St is a 3 beds, 1 bath, 1,316 sqft single family home for sale at $214,900 in Saint Paul MN 55117. At 20% down it rents for an estimated $1,700/mo and returns $193/mo a month at a 7.6% 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
- $1,700/mo
- Monthly cash flow
- $193/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.4%
- Max offer
- $203,500
Offer ≤ $203,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.