For saleTownhouse
$637,990
851 Mount Curve Blvd
Saint Paul MN 55116
3 beds, 2.5 baths, 1,981 sqft
851 Mount Curve Blvd is a 3 beds, 2.5 baths, 1,981 sqft townhouse home for sale at $637,990 in Saint Paul MN 55116. At 20% down it rents for an estimated $1,725/mo and returns -$2,941/mo a month at a 1.1% 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
- $1,725/mo
- Monthly cash flow
- -$2,941/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.7%
- Max offer
- $168,000
Offer ≤ $168,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading