For saleSingle family
$338,000
870 Hoyt Ave W
Saint Paul MN 55117
3 beds, 1 bath, 1,051 sqft
870 Hoyt Ave W is a 3 beds, 1 bath, 1,051 sqft single family home for sale at $338,000 in Saint Paul MN 55117. At 20% down it rents for an estimated $1,850/mo and returns -$563/mo a month at a 4.7% 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
- $1,850/mo
- Monthly cash flow
- -$563/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $219,000
Offer ≤ $219,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading