For saleSingle family
$215,000
1140 Maryland Ave E
Saint Paul MN 55106
3 beds, 2 baths, 1,061 sqft
1140 Maryland Ave E is a 3 beds, 2 baths, 1,061 sqft single family home for sale at $215,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,900/mo and returns $365/mo a month at a 8.7% 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
- $1,900/mo
- Monthly cash flow
- $365/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.2%
- Max offer
- $215,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading