For saleSingle family
$250,000
2280 Shryer Ave E
North Saint Paul MN 55109
3 beds, 2 baths, 1,529 sqft
2280 Shryer Ave E is a 3 beds, 2 baths, 1,529 sqft single family home for sale at $250,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,500/mo and returns $747/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
- $2,500/mo
- Monthly cash flow
- $747/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.9%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.