For saleSingle family
$90,000
894 5th St E
Saint Paul MN 55106
3 beds, 2 baths, 1,543 sqft
894 5th St E is a 3 beds, 2 baths, 1,543 sqft single family home for sale at $90,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,750/mo and returns $1,108/mo a month at a 21.4% 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
- $1,750/mo
- Monthly cash flow
- $1,108/mo
- Cap rate
- 21.4%
- Cash-on-cash
- 73.8%
- Max offer
- $90,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading