For saleSingle family
$174,997
781 Lawson Ave E
Saint Paul MN 55106
3 beds, 2 baths, 1,323 sqft
781 Lawson Ave E is a 3 beds, 2 baths, 1,323 sqft single family home for sale at $174,997 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,750/mo and returns $501/mo a month at a 10.1% 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
- $1,750/mo
- Monthly cash flow
- $501/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $174,997
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading