For saleSingle family
$410,000
1466 Laurel Ave
Saint Paul Park MN 55071
4 beds, 3 baths, 2,026 sqft
1466 Laurel Ave is a 4 beds, 3 baths, 2,026 sqft single family home for sale at $410,000 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $2,950/mo and returns $23/mo a month at a 6.7% 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
- $2,950/mo
- Monthly cash flow
- $23/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.3%
- Max offer
- $348,500
Offer ≤ $348,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading