For saleSingle family
$275,000
728 Maryland Ave E
Saint Paul MN 55106
6 beds, 3 baths, 2,069 sqft
728 Maryland Ave E is a 6 beds, 3 baths, 2,069 sqft single family home for sale at $275,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,450/mo and returns $487/mo a month at a 8.8% 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
- $2,450/mo
- Monthly cash flow
- $487/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.6%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading