For saleSingle family
$1,895,000
674 Montcalm Pl
Saint Paul MN 55116
6 beds, 5 baths, 4,877 sqft
674 Montcalm Pl is a 6 beds, 5 baths, 4,877 sqft single family home for sale at $1,895,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $3,225/mo and returns -$10,303/mo a month at a 0.1% 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
- $3,225/mo
- Monthly cash flow
- -$10,303/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.6%
- Max offer
- $390,500
Offer ≤ $390,500 (79% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading