For saleSingle family
$375,000
2233 15th Ave E
North Saint Paul MN 55109
3 beds, 2 baths, 1,453 sqft
2233 15th Ave E is a 3 beds, 2 baths, 1,453 sqft single family home for sale at $375,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,300/mo and returns -$377/mo a month at a 5.5% 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
- $2,300/mo
- Monthly cash flow
- -$377/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -6.0%
- Max offer
- $272,000
Offer ≤ $272,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading