For saleSingle family
$865,000
1937 Selby Ave
Saint Paul MN 55104
4 beds, 4.5 baths, 3,132 sqft
1937 Selby Ave is a 4 beds, 4.5 baths, 3,132 sqft single family home for sale at $865,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,700/mo and returns -$3,475/mo a month at a 1.8% 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
- $2,700/mo
- Monthly cash flow
- -$3,475/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.1%
- Max offer
- $322,000
Offer ≤ $322,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading