For saleSingle family
$224,990
2022 Hyacinth Ave E
Saint Paul MN 55119
3 beds, 1 bath, 1,014 sqft
2022 Hyacinth Ave E is a 3 beds, 1 bath, 1,014 sqft single family home for sale at $224,990 in Saint Paul MN 55119. At 20% down it rents for an estimated $1,950/mo and returns $344/mo a month at a 8.5% 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
- $1,950/mo
- Monthly cash flow
- $344/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.2%
- Max offer
- $224,990
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading