For saleMulti-family
$575,000
1635 Dayton Ave
Saint Paul MN 55104
7 beds, 4 baths, 3,457 sqft
1635 Dayton Ave is a 7 beds, 4 baths, 3,457 sqft multi-family home for sale at $575,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $6,000/mo and returns $1,895/mo a month at a 10.6% 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
- $6,000/mo
- Monthly cash flow
- $1,895/mo
- Cap rate
- 10.6%
- Cash-on-cash
- 19.8%
- Max offer
- $575,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading