For saleSingle family
$319,900
969 Carroll Ave
Saint Paul MN 55104
5 beds, 2.5 baths, 2,736 sqft
969 Carroll Ave is a 5 beds, 2.5 baths, 2,736 sqft single family home for sale at $319,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,525/mo and returns $281/mo a month at a 7.6% 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
- $2,525/mo
- Monthly cash flow
- $281/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.3%
- Max offer
- $302,500
Offer ≤ $302,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.