For saleMulti-family
$535,000
1113 Edgerton St
Saint Paul MN 55130
9 beds, 4 baths, 2,672 sqft
1113 Edgerton St is a 9 beds, 4 baths, 2,672 sqft multi-family home for sale at $535,000 in Saint Paul MN 55130. At 20% down it rents for an estimated $5,600/mo and returns $1,781/mo a month at a 10.7% 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
- $5,600/mo
- Monthly cash flow
- $1,781/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.0%
- Max offer
- $535,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading