For saleSingle family
$319,900
3715 Rhode Island Ave S
Saint Louis Park MN 55426
3 beds, 2 baths, 1,506 sqft
3715 Rhode Island Ave S is a 3 beds, 2 baths, 1,506 sqft single family home for sale at $319,900 in Saint Louis Park MN 55426. At 20% down it rents for an estimated $2,150/mo and returns -$134/mo a month at a 6.2% 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
- $2,150/mo
- Monthly cash flow
- -$134/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.5%
- Max offer
- $254,000
Offer ≤ $254,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading