For saleSingle family
$265,000
987 Earl St
Saint Paul MN 55106
4 beds, 3 baths, 2,240 sqft
987 Earl St is a 4 beds, 3 baths, 2,240 sqft single family home for sale at $265,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,225/mo and returns $366/mo a month at a 8.2% 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
- $2,225/mo
- Monthly cash flow
- $366/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 8.3%
- Max offer
- $265,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.