For saleSingle family
$349,900
125 3rd Ave S
South Saint Paul MN 55075
3 beds, 1 bath, 1,504 sqft
125 3rd Ave S is a 3 beds, 1 bath, 1,504 sqft single family home for sale at $349,900 in South Saint Paul MN 55075. At 20% down it rents for an estimated $1,850/mo and returns -$648/mo a month at a 4.4% 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
- $1,850/mo
- Monthly cash flow
- -$648/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.1%
- Max offer
- $219,000
Offer ≤ $219,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading