For saleMulti-family
$389,900
813 Blair Ave
Saint Paul MN 55104
5 beds, 3 baths, 3,770 sqft
813 Blair Ave is a 5 beds, 3 baths, 3,770 sqft multi-family home for sale at $389,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $3,700/mo and returns $917/mo a month at a 9.5% 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
- $3,700/mo
- Monthly cash flow
- $917/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.1%
- Max offer
- $389,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading