For saleSingle family
$1,000,000
754 Linwood Ave
Saint Paul MN 55105
6 beds, 7 baths, 4,891 sqft
754 Linwood Ave is a 6 beds, 7 baths, 4,891 sqft single family home for sale at $1,000,000 in Saint Paul MN 55105. At 20% down it rents for an estimated $2,850/mo and returns -$4,289/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
- $2,850/mo
- Monthly cash flow
- -$4,289/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.7%
- Max offer
- $340,500
Offer ≤ $340,500 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading