For saleMulti-family
$250,000
404 1st Ave S
South Saint Paul MN 55075
3 beds, 2 baths, 1,656 sqft
404 1st Ave S is a 3 beds, 2 baths, 1,656 sqft multi-family home for sale at $250,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $3,400/mo and returns $1,647/mo a month at a 14.4% 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
- $3,400/mo
- Monthly cash flow
- $1,647/mo
- Cap rate
- 14.4%
- Cash-on-cash
- 39.5%
- 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.