For saleSingle family
$252,500
1435 Sherburne Ave
Saint Paul MN 55104
3 beds, 1 bath, 1,130 sqft
1435 Sherburne Ave is a 3 beds, 1 bath, 1,130 sqft single family home for sale at $252,500 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,050/mo and returns $279/mo a month at a 7.8% 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
- $2,050/mo
- Monthly cash flow
- $279/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.6%
- Max offer
- $245,500
Offer ≤ $245,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.