For saleSingle family
$175,000
1157 Maryland Ave E
Saint Paul MN 55106
2 beds, 1 bath, 710 sqft
1157 Maryland Ave E is a 2 beds, 1 bath, 710 sqft single family home for sale at $175,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,275/mo and returns $26/mo a month at a 6.8% 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
- $1,275/mo
- Monthly cash flow
- $26/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.9%
- Max offer
- $150,500
Offer ≤ $150,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading