For saleSingle family
$189,900
1264 Bush Ave
Saint Paul MN 55106
2 beds, 1 bath, 776 sqft
1264 Bush Ave is a 2 beds, 1 bath, 776 sqft single family home for sale at $189,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,650/mo and returns $294/mo a month at a 8.5% 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
- $1,650/mo
- Monthly cash flow
- $294/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.3%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading