For saleSingle family
$895,000
1384 Como Blvd E
Saint Paul MN 55117
4 beds, 4 baths, 2,769 sqft
1384 Como Blvd E is a 4 beds, 4 baths, 2,769 sqft single family home for sale at $895,000 in Saint Paul MN 55117. At 20% down it rents for an estimated $2,500/mo and returns -$3,889/mo a month at a 1.5% 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
- $2,500/mo
- Monthly cash flow
- -$3,889/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -26.1%
- Max offer
- $299,000
Offer ≤ $299,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading