For saleMulti-family
$499,000
1070 Bradley St
Saint Paul MN 55130
5 beds, 4 baths, 3,163 sqft
1070 Bradley St is a 5 beds, 4 baths, 3,163 sqft multi-family home for sale at $499,000 in Saint Paul MN 55130. At 20% down it rents for an estimated $4,200/mo and returns $638/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
- $4,200/mo
- Monthly cash flow
- $638/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.7%
- Max offer
- $495,500
Offer ≤ $495,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading