For saleSingle family
$479,000
1331 Stillwater Ave
Saint Paul MN 55106
5 beds, 3 baths, 2,380 sqft
1331 Stillwater Ave is a 5 beds, 3 baths, 2,380 sqft single family home for sale at $479,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,800/mo and returns -$619/mo a month at a 5.1% 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
- $2,800/mo
- Monthly cash flow
- -$619/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.8%
- Max offer
- $331,000
Offer ≤ $331,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading