For saleSingle family
$325,000
1571 Arlington Ave E
Saint Paul MN 55106
4 beds, 2 baths, 2,495 sqft
1571 Arlington Ave E is a 4 beds, 2 baths, 2,495 sqft single family home for sale at $325,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,350/mo and returns $30/mo a month at a 6.8% 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
- $2,350/mo
- Monthly cash flow
- $30/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.6%
- Max offer
- $277,500
Offer ≤ $277,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading