For saleSingle family
$84,900
162 Forbes Ave
Saint Paul MN 55102
2 beds, 1 bath, 924 sqft
162 Forbes Ave is a 2 beds, 1 bath, 924 sqft single family home for sale at $84,900 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,750/mo and returns $1,144/mo a month at a 22.8% 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
- $1,750/mo
- Monthly cash flow
- $1,144/mo
- Cap rate
- 22.8%
- Cash-on-cash
- 80.8%
- Max offer
- $84,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading