For saleSingle family
$299,000
1467 Charles Ave
Saint Paul MN 55104
3 beds, 2 baths, 1,232 sqft
1467 Charles Ave is a 3 beds, 2 baths, 1,232 sqft single family home for sale at $299,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,275/mo and returns $141/mo a month at a 7.2% 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
- $2,275/mo
- Monthly cash flow
- $141/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.8%
- Max offer
- $268,500
Offer ≤ $268,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading