For saleSingle family
$144,900
535 Edmund Ave
Saint Paul MN 55103
3 beds, 1 bath, 1,115 sqft
535 Edmund Ave is a 3 beds, 1 bath, 1,115 sqft single family home for sale at $144,900 in Saint Paul MN 55103. At 20% down it rents for an estimated $1,575/mo and returns $541/mo a month at a 11.1% 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
- $1,575/mo
- Monthly cash flow
- $541/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.4%
- Max offer
- $144,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading