For saleSingle family
$180,000
444 5th Ave S
South Saint Paul MN 55075
2 beds, 2 baths, 1,100 sqft
444 5th Ave S is a 2 beds, 2 baths, 1,100 sqft single family home for sale at $180,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $1,325/mo and returns $40/mo a month at a 6.9% 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
- $1,325/mo
- Monthly cash flow
- $40/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.3%
- Max offer
- $156,500
Offer ≤ $156,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading