For saleSingle family
$245,000
1110 5th Ave S
South Saint Paul MN 55075
2 beds, 1 bath, 1,080 sqft
1110 5th Ave S is a 2 beds, 1 bath, 1,080 sqft single family home for sale at $245,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $1,325/mo and returns -$424/mo a month at a 4.6% 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
- $1,325/mo
- Monthly cash flow
- -$424/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.4%
- Max offer
- $156,500
Offer ≤ $156,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading