For saleSingle family
$637,990
835 Woodlawn Avenue
Saint Paul MN 55116
3 beds, 1,935 sqft
835 Woodlawn Avenue is a 3 beds, 1,935 sqft single family home for sale at $637,990 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,300/mo and returns -$2,254/mo a month at a 2.4% 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
- $2,300/mo
- Monthly cash flow
- -$2,254/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.2%
- Max offer
- $273,500
Offer ≤ $273,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading