For saleSingle family
$290,000
2057 Sherwood Ave
Saint Paul MN 55119
3 beds, 1 bath, 1,275 sqft
2057 Sherwood Ave is a 3 beds, 1 bath, 1,275 sqft single family home for sale at $290,000 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,050/mo and returns -$20/mo a month at a 6.6% 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
- $2,050/mo
- Monthly cash flow
- -$20/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.4%
- Max offer
- $242,000
Offer ≤ $242,000 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading