For saleSingle family
$299,900
979 Saint Anthony Ave
Saint Paul MN 55104
2 beds, 2 baths, 1,543 sqft
979 Saint Anthony Ave is a 2 beds, 2 baths, 1,543 sqft single family home for sale at $299,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $1,600/mo and returns -$541/mo a month at a 4.5% 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
- $1,600/mo
- Monthly cash flow
- -$541/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.8%
- Max offer
- $189,500
Offer ≤ $189,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading