For saleSingle family
$345,000
811 Watson Ave
Saint Paul MN 55102
5 beds, 2 baths, 2,032 sqft
811 Watson Ave is a 5 beds, 2 baths, 2,032 sqft single family home for sale at $345,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $2,800/mo and returns $337/mo a month at a 7.8% 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
- $2,800/mo
- Monthly cash flow
- $337/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.9%
- Max offer
- $330,500
Offer ≤ $330,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading