For saleSingle family
$329,900
1403 8th Ave S
South Saint Paul MN 55075
3 beds, 2 baths, 1,571 sqft
1403 8th Ave S is a 3 beds, 2 baths, 1,571 sqft single family home for sale at $329,900 in South Saint Paul MN 55075. At 20% down it rents for an estimated $2,150/mo and returns -$205/mo a month at a 5.9% 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
- $2,150/mo
- Monthly cash flow
- -$205/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.7%
- Max offer
- $254,000
Offer ≤ $254,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading