For saleSingle family
$174,900
1041 Magnolia Ave E
Saint Paul MN 55106
2 beds, 1 bath, 705 sqft
1041 Magnolia Ave E is a 2 beds, 1 bath, 705 sqft single family home for sale at $174,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,500/mo and returns $251/mo a month at a 8.4% 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
- $1,500/mo
- Monthly cash flow
- $251/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.6%
- Max offer
- $174,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading