For saleTownhouse
$339,900
2217 Gateway Curv
North Saint Paul MN 55109
3 beds, 2.5 baths, 1,931 sqft
2217 Gateway Curv is a 3 beds, 2.5 baths, 1,931 sqft townhouse home for sale at $339,900 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,800/mo and returns $218/mo a month at a 7.4% 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
- $2,800/mo
- Monthly cash flow
- $218/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.9%
- Max offer
- $310,500
Offer ≤ $310,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading