For saleSingle family
$370,000
1762 Hoyt Ave E
Saint Paul MN 55106
3 beds, 2 baths, 2,158 sqft
1762 Hoyt Ave E is a 3 beds, 2 baths, 2,158 sqft single family home for sale at $370,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,900/mo and returns -$741/mo a month at a 4.3% 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
- $1,900/mo
- Monthly cash flow
- -$741/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -12.0%
- Max offer
- $225,000
Offer ≤ $225,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading