For saleSingle family
$199,900
628 1st Ave S
South Saint Paul MN 55075
3 beds, 1 bath, 1,243 sqft
628 1st Ave S is a 3 beds, 1 bath, 1,243 sqft single family home for sale at $199,900 in South Saint Paul MN 55075. At 20% down it rents for an estimated $2,200/mo and returns $773/mo a month at a 11.3% 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
- $2,200/mo
- Monthly cash flow
- $773/mo
- Cap rate
- 11.3%
- Cash-on-cash
- 23.2%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading