For saleSingle family
$200,000
982 Case Ave
Saint Paul MN 55106
6 beds, 1.5 baths, 1,505 sqft
982 Case Ave is a 6 beds, 1.5 baths, 1,505 sqft single family home for sale at $200,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,725/mo and returns $1,297/mo a month at a 14.4% 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
- $2,725/mo
- Monthly cash flow
- $1,297/mo
- Cap rate
- 14.4%
- Cash-on-cash
- 38.9%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading