For saleSingle family
$389,500
840 Montana Ave W
Saint Paul MN 55117
3 beds, 2 baths, 1,884 sqft
840 Montana Ave W is a 3 beds, 2 baths, 1,884 sqft single family home for sale at $389,500 in Saint Paul MN 55117. At 20% down it rents for an estimated $1,850/mo and returns -$931/mo a month at a 3.8% 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
- $1,850/mo
- Monthly cash flow
- -$931/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $219,000
Offer ≤ $219,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading