For saleSingle family
$319,900
460 Blair Ave
Saint Paul MN 55103
5 beds, 2 baths, 1,664 sqft
460 Blair Ave is a 5 beds, 2 baths, 1,664 sqft single family home for sale at $319,900 in Saint Paul MN 55103. At 20% down it rents for an estimated $2,475/mo and returns $191/mo a month at a 7.4% 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
- $2,475/mo
- Monthly cash flow
- $191/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.6%
- Max offer
- $292,000
Offer ≤ $292,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading