For saleSingle family
$280,000
2517 Nokomis Ave
Saint Paul MN 55119
5 beds, 2 baths, 1,635 sqft
2517 Nokomis Ave is a 5 beds, 2 baths, 1,635 sqft single family home for sale at $280,000 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,725/mo and returns $726/mo a month at a 9.8% 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
- $2,725/mo
- Monthly cash flow
- $726/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.6%
- Max offer
- $280,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading