For saleSingle family
$275,000
1270 Randolph Ave
Saint Paul MN 55105
4 beds, 2 baths, 1,815 sqft
1270 Randolph Ave is a 4 beds, 2 baths, 1,815 sqft single family home for sale at $275,000 in Saint Paul MN 55105. At 20% down it rents for an estimated $2,700/mo and returns $737/mo a month at a 9.9% 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
- $2,700/mo
- Monthly cash flow
- $737/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.1%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading