For saleSingle family
$420,000
771 Ottawa Ave
Saint Paul MN 55107
2 beds, 1 bath, 1,293 sqft
771 Ottawa Ave is a 2 beds, 1 bath, 1,293 sqft single family home for sale at $420,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,400/mo and returns -$1,598/mo a month at a 2.1% 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
- $1,400/mo
- Monthly cash flow
- -$1,598/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.8%
- Max offer
- $166,500
Offer ≤ $166,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading