For saleMulti-family
$375,000
84 Logan Ave W
West Saint Paul MN 55118
4 beds, 2 baths, 2,240 sqft
84 Logan Ave W is a 4 beds, 2 baths, 2,240 sqft multi-family home for sale at $375,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $3,400/mo and returns $770/mo a month at a 9.0% 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
- $3,400/mo
- Monthly cash flow
- $770/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 12.3%
- Max offer
- $375,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.