For saleSingle family
$350,000
1486 Blair Ave
Saint Paul MN 55104
5 beds, 2 baths, 2,600 sqft
1486 Blair Ave is a 5 beds, 2 baths, 2,600 sqft single family home for sale at $350,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,800/mo and returns $301/mo a month at a 7.7% 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
- $2,800/mo
- Monthly cash flow
- $301/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $330,500
Offer ≤ $330,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading