For saleSingle family
$280,000
653 4th Ave S
South Saint Paul MN 55075
3 beds, 1 bath, 1,200 sqft
653 4th Ave S is a 3 beds, 1 bath, 1,200 sqft single family home for sale at $280,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $2,200/mo and returns $201/mo a month at a 7.5% 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
- $2,200/mo
- Monthly cash flow
- $201/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $259,500
Offer ≤ $259,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading