For saleSingle family
$209,900
757 Smith Ave S
Saint Paul MN 55107
3 beds, 1 bath, 1,113 sqft
757 Smith Ave S is a 3 beds, 1 bath, 1,113 sqft single family home for sale at $209,900 in Saint Paul MN 55107. At 20% down it rents for an estimated $2,025/mo and returns $527/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
- $2,025/mo
- Monthly cash flow
- $527/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.1%
- Max offer
- $209,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading