For saleSingle family
$335,000
1148 Aurora Ave
Saint Paul Park MN 55071
4 beds, 2 baths, 2,038 sqft
1148 Aurora Ave is a 4 beds, 2 baths, 2,038 sqft single family home for sale at $335,000 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $2,950/mo and returns $559/mo a month at a 8.7% 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
- $2,950/mo
- Monthly cash flow
- $559/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.0%
- Max offer
- $335,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading