For saleSingle family
$329,900
521 Central Ave W
Saint Paul MN 55103
5 beds, 2 baths, 1,571 sqft
521 Central Ave W is a 5 beds, 2 baths, 1,571 sqft single family home for sale at $329,900 in Saint Paul MN 55103. At 20% down it rents for an estimated $2,600/mo and returns $245/mo a month at a 7.6% 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
- $2,600/mo
- Monthly cash flow
- $245/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $307,000
Offer ≤ $307,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading