For saleMulti-family
$189,900
813 Minnehaha Ave W
Saint Paul MN 55104
3 beds, 2 baths, 1,444 sqft
813 Minnehaha Ave W is a 3 beds, 2 baths, 1,444 sqft multi-family home for sale at $189,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,500/mo and returns $1,144/mo a month at a 13.9% 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
- $2,500/mo
- Monthly cash flow
- $1,144/mo
- Cap rate
- 13.9%
- Cash-on-cash
- 36.2%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading