For saleSingle family
$107,000
520 Edmund Ave
Saint Paul MN 55103
3 beds, 1 bath, 1,538 sqft
520 Edmund Ave is a 3 beds, 1 bath, 1,538 sqft single family home for sale at $107,000 in Saint Paul MN 55103. At 20% down it rents for an estimated $1,850/mo and returns $1,086/mo a month at a 18.8% 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
- $1,850/mo
- Monthly cash flow
- $1,086/mo
- Cap rate
- 18.8%
- Cash-on-cash
- 60.9%
- Max offer
- $107,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading