For saleSingle family
$214,900
1988 Fremont Ave E
Saint Paul MN 55119
3 beds, 1 bath, 1,000 sqft
1988 Fremont Ave E is a 3 beds, 1 bath, 1,000 sqft single family home for sale at $214,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,100/mo and returns $566/mo a month at a 9.8% 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
- $2,100/mo
- Monthly cash flow
- $566/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.8%
- Max offer
- $214,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading