For saleSingle family
$272,800
861 Maryland Ave E
Saint Paul MN 55106
4 beds, 2 baths, 1,993 sqft
861 Maryland Ave E is a 4 beds, 2 baths, 1,993 sqft single family home for sale at $272,800 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,175/mo and returns $262/mo a month at a 7.7% 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
- $2,175/mo
- Monthly cash flow
- $262/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.8%
- Max offer
- $260,500
Offer ≤ $260,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.