For saleSingle family
$659,900
1880 Jefferson Ave
Saint Paul MN 55105
3 beds, 2 baths, 2,210 sqft
1880 Jefferson Ave is a 3 beds, 2 baths, 2,210 sqft single family home for sale at $659,900 in Saint Paul MN 55105. At 20% down it rents for an estimated $2,475/mo and returns -$2,236/mo a month at a 2.6% 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
- $2,475/mo
- Monthly cash flow
- -$2,236/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.3%
- Max offer
- $294,500
Offer ≤ $294,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading