For saleSingle family
$260,000
1009 Humboldt Ave
West Saint Paul MN 55118
4 beds, 1 bath, 1,028 sqft
1009 Humboldt Ave is a 4 beds, 1 bath, 1,028 sqft single family home for sale at $260,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $2,350/mo and returns $494/mo a month at a 8.9% 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
- $2,350/mo
- Monthly cash flow
- $494/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.4%
- Max offer
- $260,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading