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 $1,375/mo and returns $77/mo a month at a 7.0% 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
- $1,375/mo
- Monthly cash flow
- $77/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.5%
- Max offer
- $164,500
Offer ≤ $164,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.