For saleSingle family
$680,000
1995 Norfolk Ave
Saint Paul MN 55116
4 beds, 2 baths, 3,400 sqft
1995 Norfolk Ave is a 4 beds, 2 baths, 3,400 sqft single family home for sale at $680,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,800/mo and returns -$2,054/mo a month at a 3.0% 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
- $2,800/mo
- Monthly cash flow
- -$2,054/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.1%
- Max offer
- $332,500
Offer ≤ $332,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading