For saleSingle family
$549,900
941 Hague Ave
Saint Paul MN 55104
5 beds, 2 baths, 2,000 sqft
941 Hague Ave is a 5 beds, 2 baths, 2,000 sqft single family home for sale at $549,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,700/mo and returns -$1,226/mo a month at a 4.0% 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
- -$1,226/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $320,000
Offer ≤ $320,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading