For saleSingle family
$320,000
1825 Minnehaha Ave W
Saint Paul MN 55104
4 beds, 2 baths
1825 Minnehaha Ave W is a 4 beds, 2 baths single family home for sale at $320,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,325/mo and returns $81/mo a month at a 6.8% 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
- $2,325/mo
- Monthly cash flow
- $81/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.5%
- Max offer
- $278,500
Offer ≤ $278,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.