For saleSingle family
$229,500
1796 Minnehaha Ave W
Saint Paul MN 55104
3 beds, 1 bath, 1,113 sqft
1796 Minnehaha Ave W is a 3 beds, 1 bath, 1,113 sqft single family home for sale at $229,500 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,075/mo and returns $437/mo a month at a 8.9% 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
- $2,075/mo
- Monthly cash flow
- $437/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.4%
- Max offer
- $229,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading