For saleSingle family
$194,900
1076 Ross Ave
Saint Paul MN 55106
3 beds, 1 bath, 1,334 sqft
1076 Ross Ave is a 3 beds, 1 bath, 1,334 sqft single family home for sale at $194,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,900/mo and returns $509/mo a month at a 9.8% 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
- $1,900/mo
- Monthly cash flow
- $509/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.7%
- Max offer
- $194,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading