For saleSingle family
$329,900
1940 Hoyt Ave E
Saint Paul MN 55119
5 beds, 2 baths, 1,782 sqft
1940 Hoyt Ave E is a 5 beds, 2 baths, 1,782 sqft single family home for sale at $329,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,725/mo and returns $370/mo a month at a 8.0% 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
- $2,725/mo
- Monthly cash flow
- $370/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.7%
- Max offer
- $321,500
Offer ≤ $321,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading