For saleSingle family
$700,000
1089 Lincoln Ave
Saint Paul MN 55105
4 beds, 3 baths, 2,625 sqft
1089 Lincoln Ave is a 4 beds, 3 baths, 2,625 sqft single family home for sale at $700,000 in Saint Paul MN 55105. At 20% down it rents for an estimated $2,600/mo and returns -$2,397/mo a month at a 2.6% 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
- $2,600/mo
- Monthly cash flow
- -$2,397/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.5%
- Max offer
- $309,000
Offer ≤ $309,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading