For saleSingle family
$180,000
466 Edmund Ave
Saint Paul MN 55103
5 beds, 2 baths, 1,740 sqft
466 Edmund Ave is a 5 beds, 2 baths, 1,740 sqft single family home for sale at $180,000 in Saint Paul MN 55103. At 20% down it rents for an estimated $2,125/mo and returns $863/mo a month at a 12.3% 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
- $2,125/mo
- Monthly cash flow
- $863/mo
- Cap rate
- 12.3%
- Cash-on-cash
- 28.8%
- Max offer
- $180,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.