For saleSingle family
$270,000
1400 7th Ave S
South Saint Paul MN 55075
3 beds, 1.5 baths, 1,164 sqft
1400 7th Ave S is a 3 beds, 1.5 baths, 1,164 sqft single family home for sale at $270,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $2,150/mo and returns $223/mo a month at a 7.7% 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
- $2,150/mo
- Monthly cash flow
- $223/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 4.9%
- Max offer
- $253,500
Offer ≤ $253,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading