For saleSingle family
$229,900
2147 Burns Ave
Saint Paul MN 55119
5 beds, 1 bath, 1,684 sqft
2147 Burns Ave is a 5 beds, 1 bath, 1,684 sqft single family home for sale at $229,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,800/mo and returns $1,159/mo a month at a 12.7% 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
- $2,800/mo
- Monthly cash flow
- $1,159/mo
- Cap rate
- 12.7%
- Cash-on-cash
- 30.2%
- Max offer
- $229,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading