For saleSingle family
$289,000
3152 Webster Ave S
Saint Louis Park MN 55416
2 beds, 1 bath, 1,194 sqft
3152 Webster Ave S is a 2 beds, 1 bath, 1,194 sqft single family home for sale at $289,000 in Saint Louis Park MN 55416. At 20% down it rents for an estimated $2,325/mo and returns $262/mo a month at a 7.8% 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
- $2,325/mo
- Monthly cash flow
- $262/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.4%
- Max offer
- $274,500
Offer ≤ $274,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading