For saleMulti-family
$349,900
687 Aurora Ave
Saint Paul MN 55104
4 beds, 2 baths, 2,504 sqft
687 Aurora Ave is a 4 beds, 2 baths, 2,504 sqft multi-family home for sale at $349,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $3,000/mo and returns $502/mo a month at a 8.4% 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
- $3,000/mo
- Monthly cash flow
- $502/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.6%
- Max offer
- $349,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading