For saleSingle family
$259,900
32 Maryland Ave E
Saint Paul MN 55117
4 beds, 2 baths, 2,114 sqft
32 Maryland Ave E is a 4 beds, 2 baths, 2,114 sqft single family home for sale at $259,900 in Saint Paul MN 55117. At 20% down it rents for an estimated $2,125/mo and returns $302/mo a month at a 7.9% 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
- $2,125/mo
- Monthly cash flow
- $302/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 7.0%
- Max offer
- $254,500
Offer ≤ $254,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.