Pending saleSingle family
$369,000
1765 Lincoln Ave
Saint Paul Park MN 55071
3 beds, 2 baths, 1,604 sqft
1765 Lincoln Ave is a 3 beds, 2 baths, 1,604 sqft single family home pending sale at $369,000 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $2,150/mo and returns -$484/mo a month at a 5.1% 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
- $2,150/mo
- Monthly cash flow
- -$484/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.9%
- Max offer
- $254,500
Offer ≤ $254,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading