For saleSingle family
$625,000
2194 Stanford Ave
Saint Paul MN 55105
3 beds, 2 baths, 1,745 sqft
2194 Stanford Ave is a 3 beds, 2 baths, 1,745 sqft single family home for sale at $625,000 in Saint Paul MN 55105. At 20% down it rents for an estimated $2,550/mo and returns -$1,912/mo a month at a 3.0% 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
- $2,550/mo
- Monthly cash flow
- -$1,912/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.4%
- Max offer
- $303,000
Offer ≤ $303,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading