For saleSingle family
$330,000
725 Tuscarora Ave
Saint Paul MN 55102
2 beds, 2 baths, 1,138 sqft
725 Tuscarora Ave is a 2 beds, 2 baths, 1,138 sqft single family home for sale at $330,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,550/mo and returns -$806/mo a month at a 3.7% 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
- $1,550/mo
- Monthly cash flow
- -$806/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.7%
- Max offer
- $183,500
Offer ≤ $183,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading