For saleSingle family
$424,900
358 Cretin Ave S
Saint Paul MN 55105
3 beds, 1 bath, 1,014 sqft
358 Cretin Ave S is a 3 beds, 1 bath, 1,014 sqft single family home for sale at $424,900 in Saint Paul MN 55105. At 20% down it rents for an estimated $2,550/mo and returns -$483/mo a month at a 5.3% 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
- $2,550/mo
- Monthly cash flow
- -$483/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.8%
- Max offer
- $301,500
Offer ≤ $301,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading