For saleMulti-family
$690,500
475 Dayton Ave
Saint Paul MN 55102
6 beds, 4 baths, 6,525 sqft
475 Dayton Ave is a 6 beds, 4 baths, 6,525 sqft multi-family home for sale at $690,500 in Saint Paul MN 55102. At 20% down it rents for an estimated $6,400/mo and returns $1,471/mo a month at a 9.2% 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
- $6,400/mo
- Monthly cash flow
- $1,471/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.8%
- Max offer
- $690,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading