For saleSingle family
$279,000
956 Humboldt Ave
West Saint Paul MN 55118
2 beds, 1 bath, 780 sqft
956 Humboldt Ave is a 2 beds, 1 bath, 780 sqft single family home for sale at $279,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,500/mo and returns -$492/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
- $1,500/mo
- Monthly cash flow
- -$492/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.6%
- Max offer
- $177,500
Offer ≤ $177,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading