For saleSingle family
$189,900
872 Lawson Ave E
Saint Paul MN 55106
4 beds, 2 baths, 1,500 sqft
872 Lawson Ave E is a 4 beds, 2 baths, 1,500 sqft single family home for sale at $189,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,025/mo and returns $669/mo a month at a 10.9% 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
- $2,025/mo
- Monthly cash flow
- $669/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.1%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading