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 $1,375/mo and returns $49/mo a month at a 6.8% 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
- $1,375/mo
- Monthly cash flow
- $49/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $164,500
Offer ≤ $164,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.