For saleSingle family
$950,000
690 Linwood Ave
Saint Paul MN 55105
3 beds, 3 baths, 3,290 sqft
690 Linwood Ave is a 3 beds, 3 baths, 3,290 sqft single family home for sale at $950,000 in Saint Paul MN 55105. At 20% down it rents for an estimated $2,000/mo and returns -$4,782/mo a month at a 0.6% 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
- $2,000/mo
- Monthly cash flow
- -$4,782/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.2%
- Max offer
- $240,500
Offer ≤ $240,500 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading