For saleSingle family
$149,900
804 Sherburne Ave
Saint Paul MN 55104
3 beds, 2 baths, 1,554 sqft
804 Sherburne Ave is a 3 beds, 2 baths, 1,554 sqft single family home for sale at $149,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $1,850/mo and returns $780/mo a month at a 12.9% 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
- $1,850/mo
- Monthly cash flow
- $780/mo
- Cap rate
- 12.9%
- Cash-on-cash
- 31.2%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading