For saleSingle family
$170,000
1025 McLean Ave
Saint Paul MN 55106
3 beds, 1 bath, 1,001 sqft
1025 McLean Ave is a 3 beds, 1 bath, 1,001 sqft single family home for sale at $170,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,725/mo and returns $511/mo a month at a 10.3% 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
- $1,725/mo
- Monthly cash flow
- $511/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.0%
- Max offer
- $170,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading