For saleSingle family
$300,000
936 Jefferson Ave
Saint Paul MN 55102
3 beds, 2 baths, 1,171 sqft
936 Jefferson Ave is a 3 beds, 2 baths, 1,171 sqft single family home for sale at $300,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $2,100/mo and returns -$42/mo a month at a 6.5% 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
- $2,100/mo
- Monthly cash flow
- -$42/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.8%
- Max offer
- $248,000
Offer ≤ $248,000 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading