For saleMulti-family
$179,900
716 Rose Ave E
Saint Paul MN 55106
6 beds, 2 baths, 1,167 sqft
716 Rose Ave E is a 6 beds, 2 baths, 1,167 sqft multi-family home for sale at $179,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $3,500/mo and returns $2,216/mo a month at a 21.4% 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
- $3,500/mo
- Monthly cash flow
- $2,216/mo
- Cap rate
- 21.4%
- Cash-on-cash
- 73.9%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading