For saleSingle family
$199,900
1877 Orange Ave E
Saint Paul MN 55119
3 beds, 2 baths, 1,736 sqft
1877 Orange Ave E is a 3 beds, 2 baths, 1,736 sqft single family home for sale at $199,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $1,900/mo and returns $473/mo a month at a 9.5% 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
- $1,900/mo
- Monthly cash flow
- $473/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.2%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading