For saleMulti-family
$265,000
864 Case Ave
Saint Paul MN 55106
3 beds, 2 baths, 1,768 sqft
864 Case Ave is a 3 beds, 2 baths, 1,768 sqft multi-family home for sale at $265,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,400/mo and returns -$492/mo a month at a 4.4% 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
- $1,400/mo
- Monthly cash flow
- -$492/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.1%
- Max offer
- $165,500
Offer ≤ $165,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading