For saleSingle family
$314,900
539 Saint Clair Ave
Saint Paul MN 55102
3 beds, 1 bath, 1,566 sqft
539 Saint Clair Ave is a 3 beds, 1 bath, 1,566 sqft single family home for sale at $314,900 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,950/mo and returns -$298/mo a month at a 5.5% 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
- $1,950/mo
- Monthly cash flow
- -$298/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.7%
- Max offer
- $230,500
Offer ≤ $230,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading