For saleSingle family
$189,900
256 Rose Ave W
Saint Paul MN 55117
3 beds, 1 bath, 1,260 sqft
256 Rose Ave W is a 3 beds, 1 bath, 1,260 sqft single family home for sale at $189,900 in Saint Paul MN 55117. At 20% down it rents for an estimated $1,800/mo and returns $468/mo a month at a 9.5% 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
- $1,800/mo
- Monthly cash flow
- $468/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.8%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.