For saleSingle family
$189,000
798 Cook Ave E
Saint Paul MN 55106
2 beds, 1.5 baths, 1,228 sqft
798 Cook Ave E is a 2 beds, 1.5 baths, 1,228 sqft single family home for sale at $189,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,450/mo and returns $101/mo a month at a 7.3% 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
- $1,450/mo
- Monthly cash flow
- $101/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $171,000
Offer ≤ $171,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading