For saleSingle family
$314,900
1119 Minnehaha Ave W
Saint Paul MN 55104
5 beds, 3 baths
1119 Minnehaha Ave W is a 5 beds, 3 baths single family home for sale at $314,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,800/mo and returns $552/mo a month at a 8.8% 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
- $2,800/mo
- Monthly cash flow
- $552/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $314,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading