For saleSingle family
$215,000
659 Edmund Ave
Saint Paul MN 55104
4 beds, 2 baths, 1,558 sqft
659 Edmund Ave is a 4 beds, 2 baths, 1,558 sqft single family home for sale at $215,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,500/mo and returns $965/mo a month at a 12.1% 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
- $2,500/mo
- Monthly cash flow
- $965/mo
- Cap rate
- 12.1%
- Cash-on-cash
- 26.9%
- Max offer
- $215,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading