For saleSingle family
$299,999
864 Delaware Ave
Saint Paul MN 55107
3 beds, 2 baths, 2,070 sqft
864 Delaware Ave is a 3 beds, 2 baths, 2,070 sqft single family home for sale at $299,999 in Saint Paul MN 55107. At 20% down it rents for an estimated $2,000/mo and returns -$142/mo a month at a 6.1% 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
- $2,000/mo
- Monthly cash flow
- -$142/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.8%
- Max offer
- $236,000
Offer ≤ $236,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading