For saleSingle family
$259,000
934 Central Ave W
Saint Paul MN 55104
3 beds, 2 baths, 1,492 sqft
934 Central Ave W is a 3 beds, 2 baths, 1,492 sqft single family home for sale at $259,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,000/mo and returns $151/mo a month at a 7.4% 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
- $2,000/mo
- Monthly cash flow
- $151/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $236,000
Offer ≤ $236,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading