For saleTownhouse
$170,000
410 Livingston Ave
Saint Paul MN 55107
2 beds, 1 bath, 900 sqft
410 Livingston Ave is a 2 beds, 1 bath, 900 sqft townhouse home for sale at $170,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,950/mo and returns $389/mo a month at a 9.4% 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
- $1,950/mo
- Monthly cash flow
- $389/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.7%
- Max offer
- $170,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading