For saleSingle family
$338,900
840 5th Ave S
South Saint Paul MN 55075
3 beds, 2 baths, 1,510 sqft
840 5th Ave S is a 3 beds, 2 baths, 1,510 sqft single family home for sale at $338,900 in South Saint Paul MN 55075. At 20% down it rents for an estimated $2,100/mo and returns -$319/mo a month at a 5.5% 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
- $2,100/mo
- Monthly cash flow
- -$319/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.7%
- Max offer
- $248,000
Offer ≤ $248,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading