For saleSingle family
$499,000
1273 Juno Ave
Saint Paul MN 55116
4 beds, 3 baths, 1,994 sqft
1273 Juno Ave is a 4 beds, 3 baths, 1,994 sqft single family home for sale at $499,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,700/mo and returns -$862/mo a month at a 4.6% 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
- $2,700/mo
- Monthly cash flow
- -$862/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.4%
- Max offer
- $319,500
Offer ≤ $319,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading