For saleMulti-family
$375,000
654 Fuller Ave
Saint Paul MN 55104
6 beds, 3 baths, 3,400 sqft
654 Fuller Ave is a 6 beds, 3 baths, 3,400 sqft multi-family home for sale at $375,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $4,200/mo and returns $1,523/mo a month at a 11.5% 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
- $4,200/mo
- Monthly cash flow
- $1,523/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 24.4%
- Max offer
- $375,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading