For saleTownhouse
$374,990
1525 Trellis Ln
West Saint Paul MN 55118
2 beds, 2.5 baths, 1,898 sqft
1525 Trellis Ln is a 2 beds, 2.5 baths, 1,898 sqft townhouse home for sale at $374,990 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,300/mo and returns -$1,483/mo a month at a 1.9% 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
- $1,300/mo
- Monthly cash flow
- -$1,483/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.7%
- Max offer
- $129,000
Offer ≤ $129,000 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading