For saleSingle family
$350,000
1888 Walnut St
Saint Paul MN 55113
5 beds, 2 baths, 1,674 sqft
1888 Walnut St is a 5 beds, 2 baths, 1,674 sqft single family home for sale at $350,000 in Saint Paul MN 55113. At 20% down it rents for an estimated $2,825/mo and returns $326/mo a month at a 7.8% 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
- $2,825/mo
- Monthly cash flow
- $326/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.6%
- Max offer
- $333,500
Offer ≤ $333,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading