For saleSingle family
$279,900
1512 Point Douglas Rd S
Saint Paul MN 55119
3 beds, 1 bath, 1,460 sqft
1512 Point Douglas Rd S is a 3 beds, 1 bath, 1,460 sqft single family home for sale at $279,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,100/mo and returns $137/mo a month at a 7.1% 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
- $2,100/mo
- Monthly cash flow
- $137/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $251,500
Offer ≤ $251,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.