For saleSingle family
$239,000
735 Wilson Ave
Saint Paul MN 55106
4 beds, 2 baths, 2,081 sqft
735 Wilson Ave is a 4 beds, 2 baths, 2,081 sqft single family home for sale at $239,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,250/mo and returns $544/mo a month at a 9.4% 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
- $2,250/mo
- Monthly cash flow
- $544/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.7%
- Max offer
- $239,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading