For saleSingle family
$200,000
2310 Rockwood Ave
Saint Paul MN 55116
3 beds, 2 baths, 1,408 sqft
2310 Rockwood Ave is a 3 beds, 2 baths, 1,408 sqft single family home for sale at $200,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,300/mo and returns $872/mo a month at a 11.9% 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
- $2,300/mo
- Monthly cash flow
- $872/mo
- Cap rate
- 11.9%
- Cash-on-cash
- 26.2%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading