For saleSingle family
$300,000
706 Fuller Ave
Saint Paul MN 55104
3 beds, 1 bath, 1,751 sqft
706 Fuller Ave is a 3 beds, 1 bath, 1,751 sqft single family home for sale at $300,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $1,900/mo and returns -$242/mo a month at a 5.7% 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
- $1,900/mo
- Monthly cash flow
- -$242/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.8%
- Max offer
- $224,500
Offer ≤ $224,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading