For saleSingle family
$150,000
111 14th Ave S
South Saint Paul MN 55075
1 bed, 3 baths, 652 sqft
111 14th Ave S is a 1 bed, 3 baths, 652 sqft single family home for sale at $150,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $1,175/mo and returns $104/mo a month at a 7.5% 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
- $1,175/mo
- Monthly cash flow
- $104/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $138,500
Offer ≤ $138,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading