For saleSingle family
$230,000
967 Rose Ave E
Saint Paul MN 55106
3 beds, 1 bath, 1,394 sqft
967 Rose Ave E is a 3 beds, 1 bath, 1,394 sqft single family home for sale at $230,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,800/mo and returns $158/mo a month at a 7.5% 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
- $1,800/mo
- Monthly cash flow
- $158/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $212,500
Offer ≤ $212,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading