For saleSingle family
$249,900
1828 Bush Ave E
Saint Paul MN 55119
4 beds, 1 bath, 1,442 sqft
1828 Bush Ave E is a 4 beds, 1 bath, 1,442 sqft single family home for sale at $249,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,425/mo and returns $641/mo a month at a 9.7% 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
- $2,425/mo
- Monthly cash flow
- $641/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.4%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading