For saleSingle family
$270,000
2168 Hawthorne Ave E
Saint Paul MN 55119
3 beds, 2 baths, 1,650 sqft
2168 Hawthorne Ave E is a 3 beds, 2 baths, 1,650 sqft single family home for sale at $270,000 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,100/mo and returns $173/mo a month at a 7.4% 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
- $2,100/mo
- Monthly cash flow
- $173/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $248,000
Offer ≤ $248,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading