For saleSingle family
$289,000
145 18th Ave S
South Saint Paul MN 55075
3 beds, 2 baths, 986 sqft
145 18th Ave S is a 3 beds, 2 baths, 986 sqft single family home for sale at $289,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $2,150/mo and returns $123/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
- $2,150/mo
- Monthly cash flow
- $123/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $257,500
Offer ≤ $257,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.