For saleSingle family
$150,000
99 Lawson Ave W
Saint Paul MN 55117
3 beds, 1 bath, 1,147 sqft
99 Lawson Ave W is a 3 beds, 1 bath, 1,147 sqft single family home for sale at $150,000 in Saint Paul MN 55117. At 20% down it rents for an estimated $1,675/mo and returns $604/mo a month at a 11.5% 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
- $1,675/mo
- Monthly cash flow
- $604/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 24.2%
- Max offer
- $150,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading