For saleMulti-family
$235,000
1105 Rose Ave E
Saint Paul MN 55106
6 beds, 2 baths, 1,465 sqft
1105 Rose Ave E is a 6 beds, 2 baths, 1,465 sqft multi-family home for sale at $235,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $3,300/mo and returns $1,622/mo a month at a 15.0% 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
- $3,300/mo
- Monthly cash flow
- $1,622/mo
- Cap rate
- 15.0%
- Cash-on-cash
- 41.4%
- Max offer
- $235,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading