For saleMulti-family
$420,000
275 Western Ave S
Saint Paul MN 55102
6 beds, 2 baths, 2,098 sqft
275 Western Ave S is a 6 beds, 2 baths, 2,098 sqft multi-family home for sale at $420,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $4,000/mo and returns $1,002/mo a month at a 9.5% 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
- $4,000/mo
- Monthly cash flow
- $1,002/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.3%
- Max offer
- $420,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading