For saleSingle family
$519,000
1378 Juliet Ave
Saint Paul MN 55105
3 beds, 2 baths, 1,784 sqft
1378 Juliet Ave is a 3 beds, 2 baths, 1,784 sqft single family home for sale at $519,000 in Saint Paul MN 55105. At 20% down it rents for an estimated $2,250/mo and returns -$1,472/mo a month at a 3.3% 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
- -$1,472/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -17.0%
- Max offer
- $266,000
Offer ≤ $266,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading