For saleSingle family
$279,000
1505 Sherburne Ave
Saint Paul MN 55104
3 beds, 2 baths, 1,134 sqft
1505 Sherburne Ave is a 3 beds, 2 baths, 1,134 sqft single family home for sale at $279,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,300/mo and returns $308/mo a month at a 8.0% 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
- $2,300/mo
- Monthly cash flow
- $308/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.6%
- Max offer
- $271,500
Offer ≤ $271,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading