For saleSingle family
$194,999
315 Blair Ave
Saint Paul MN 55103
4 beds, 1 bath, 1,400 sqft
315 Blair Ave is a 4 beds, 1 bath, 1,400 sqft single family home for sale at $194,999 in Saint Paul MN 55103. At 20% down it rents for an estimated $1,950/mo and returns $582/mo a month at a 10.1% 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
- $1,950/mo
- Monthly cash flow
- $582/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.9%
- Max offer
- $194,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.