For saleSingle family
$159,990
112 Lawson Ave E
Saint Paul MN 55117
2 beds, 2 baths, 878 sqft
112 Lawson Ave E is a 2 beds, 2 baths, 878 sqft single family home for sale at $159,990 in Saint Paul MN 55117. At 20% down it rents for an estimated $1,175/mo and returns $33/mo a month at a 6.9% 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
- $1,175/mo
- Monthly cash flow
- $33/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.2%
- Max offer
- $138,500
Offer ≤ $138,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading