For saleSingle family
$299,900
2715 10th Ave E
North Saint Paul MN 55109
3 beds, 2 baths, 1,713 sqft
2715 10th Ave E is a 3 beds, 2 baths, 1,713 sqft single family home for sale at $299,900 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,450/mo and returns $309/mo a month at a 7.9% 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
- $2,450/mo
- Monthly cash flow
- $309/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.2%
- Max offer
- $289,000
Offer ≤ $289,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading