For saleTownhouse
$359,999
2235 Gateway Curv
North Saint Paul MN 55109
3 beds, 3 baths, 1,931 sqft
2235 Gateway Curv is a 3 beds, 3 baths, 1,931 sqft townhouse home for sale at $359,999 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,800/mo and returns $84/mo a month at a 6.9% 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
- $84/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.4%
- Max offer
- $310,500
Offer ≤ $310,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading