For saleSingle family
$264,900
2336 12th Ave E
North Saint Paul MN 55109
3 beds, 1 bath, 1,814 sqft
2336 12th Ave E is a 3 beds, 1 bath, 1,814 sqft single family home for sale at $264,900 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,300/mo and returns $409/mo a month at a 8.5% 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
- $2,300/mo
- Monthly cash flow
- $409/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.3%
- Max offer
- $264,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading