For saleSingle family
$239,900
470 Blair Ave
Saint Paul MN 55103
4 beds, 3 baths, 2,000 sqft
470 Blair Ave is a 4 beds, 3 baths, 2,000 sqft single family home for sale at $239,900 in Saint Paul MN 55103. At 20% down it rents for an estimated $1,925/mo and returns $242/mo a month at a 7.7% 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
- $1,925/mo
- Monthly cash flow
- $242/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.1%
- Max offer
- $230,500
Offer ≤ $230,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.