For saleTownhouse
$181,500
87 Cook Ave W
Saint Paul MN 55117
3 beds, 2 baths, 1,700 sqft
87 Cook Ave W is a 3 beds, 2 baths, 1,700 sqft townhouse home for sale at $181,500 in Saint Paul MN 55117. At 20% down it rents for an estimated $1,900/mo and returns $488/mo a month at a 9.9% 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
- $1,900/mo
- Monthly cash flow
- $488/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.1%
- Max offer
- $181,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading