For saleSingle family
$419,900
909 Old Lexington Ave
Saint Paul MN 55116
3 beds, 2 baths, 2,000 sqft
909 Old Lexington Ave is a 3 beds, 2 baths, 2,000 sqft single family home for sale at $419,900 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,125/mo and returns -$873/mo a month at a 4.2% 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
- $2,125/mo
- Monthly cash flow
- -$873/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.5%
- Max offer
- $251,500
Offer ≤ $251,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading