For saleMulti-family
$360,000
319/321 Aurora Ave
Saint Paul MN 55103
6 beds, 4 baths, 1,264 sqft
319/321 Aurora Ave is a 6 beds, 4 baths, 1,264 sqft multi-family home for sale at $360,000 in Saint Paul MN 55103. At 20% down it rents for an estimated $4,200/mo and returns $1,675/mo a month at a 12.1% 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
- $4,200/mo
- Monthly cash flow
- $1,675/mo
- Cap rate
- 12.1%
- Cash-on-cash
- 27.9%
- Max offer
- $360,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.