For saleSingle family
$195,000
1006 Earl St
Saint Paul MN 55106
2 beds, 1 bath, 1,457 sqft
1006 Earl St is a 2 beds, 1 bath, 1,457 sqft single family home for sale at $195,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,550/mo and returns $158/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
- $1,550/mo
- Monthly cash flow
- $158/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.9%
- Max offer
- $183,000
Offer ≤ $183,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading