For saleSingle family
$287,000
2002 Bush Ave E
Saint Paul MN 55119
4 beds, 2 baths
2002 Bush Ave E is a 4 beds, 2 baths single family home for sale at $287,000 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,475/mo and returns $426/mo a month at a 8.4% 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
- $2,475/mo
- Monthly cash flow
- $426/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.9%
- Max offer
- $287,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading