For saleSingle family
$255,000
705 Jefferson Ave
Saint Paul MN 55102
3 beds, 1 bath, 1,516 sqft
705 Jefferson Ave is a 3 beds, 1 bath, 1,516 sqft single family home for sale at $255,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $2,000/mo and returns $180/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
- $2,000/mo
- Monthly cash flow
- $180/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $236,000
Offer ≤ $236,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading