For saleSingle family
$299,900
1017 Livingston Ave
West Saint Paul MN 55118
3 beds, 1 bath, 920 sqft
1017 Livingston Ave is a 3 beds, 1 bath, 920 sqft single family home for sale at $299,900 in West Saint Paul MN 55118. At 20% down it rents for an estimated $2,150/mo and returns $47/mo a month at a 6.7% 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
- $2,150/mo
- Monthly cash flow
- $47/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $257,500
Offer ≤ $257,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.