For saleSingle family
$474,900
176 Fairview Ave S
Saint Paul MN 55105
5 beds, 2 baths, 2,352 sqft
176 Fairview Ave S is a 5 beds, 2 baths, 2,352 sqft single family home for sale at $474,900 in Saint Paul MN 55105. At 20% down it rents for an estimated $3,025/mo and returns -$365/mo a month at a 5.7% 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
- $3,025/mo
- Monthly cash flow
- -$365/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.6%
- Max offer
- $357,500
Offer ≤ $357,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading