For saleSingle family
$185,000
792 Cook Ave E
Saint Paul MN 55106
2 beds, 1 bath, 930 sqft
792 Cook Ave E is a 2 beds, 1 bath, 930 sqft single family home for sale at $185,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,425/mo and returns $104/mo a month at a 7.3% 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
- $1,425/mo
- Monthly cash flow
- $104/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.4%
- Max offer
- $168,000
Offer ≤ $168,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading