For saleSingle family
$275,000
251 Stevens St W
Saint Paul MN 55107
3 beds, 2 baths, 1,941 sqft
251 Stevens St W is a 3 beds, 2 baths, 1,941 sqft single family home for sale at $275,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $2,150/mo and returns $221/mo a month at a 7.5% 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
- $2,150/mo
- Monthly cash flow
- $221/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.8%
- Max offer
- $257,500
Offer ≤ $257,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.