For saleSingle family
$399,000
3110 Texas Ave S
Saint Louis Park MN 55426
3 beds, 2 baths, 1,561 sqft
3110 Texas Ave S is a 3 beds, 2 baths, 1,561 sqft single family home for sale at $399,000 in Saint Louis Park MN 55426. At 20% down it rents for an estimated $2,050/mo and returns -$798/mo a month at a 4.3% 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
- $2,050/mo
- Monthly cash flow
- -$798/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -12.0%
- Max offer
- $243,000
Offer ≤ $243,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading