For saleSingle family
$225,000
102 Cook Ave W
Saint Paul MN 55117
4 beds, 2 baths, 1,628 sqft
102 Cook Ave W is a 4 beds, 2 baths, 1,628 sqft single family home for sale at $225,000 in Saint Paul MN 55117. At 20% down it rents for an estimated $2,175/mo and returns $569/mo a month at a 9.7% 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
- $2,175/mo
- Monthly cash flow
- $569/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.2%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading