For saleSingle family
$369,999
886 Iroquois Ave
Saint Paul MN 55119
4 beds, 3 baths, 2,196 sqft
886 Iroquois Ave is a 4 beds, 3 baths, 2,196 sqft single family home for sale at $369,999 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,475/mo and returns -$166/mo a month at a 6.1% 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
- $2,475/mo
- Monthly cash flow
- -$166/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.7%
- Max offer
- $292,500
Offer ≤ $292,500 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading