For saleSingle family
$529,000
823 Cottage Ave W
Saint Paul MN 55117
4 beds, 2 baths, 2,854 sqft
823 Cottage Ave W is a 4 beds, 2 baths, 2,854 sqft single family home for sale at $529,000 in Saint Paul MN 55117. At 20% down it rents for an estimated $2,475/mo and returns -$1,301/mo a month at a 3.7% 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
- $2,475/mo
- Monthly cash flow
- -$1,301/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $293,500
Offer ≤ $293,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading