For saleCondo
$159,000
304 Marshall Ave Apt 5
Saint Paul MN 55102
4 beds, 1 bath, 1,245 sqft
304 Marshall Ave Apt 5 is a 4 beds, 1 bath, 1,245 sqft condo home for sale at $159,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $2,350/mo and returns $694/mo a month at a 11.9% 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
- $2,350/mo
- Monthly cash flow
- $694/mo
- Cap rate
- 11.9%
- Cash-on-cash
- 26.2%
- Max offer
- $159,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading