For saleSingle family
$675,000
1787 Hillcrest Ave
Saint Paul MN 55116
3 beds, 2 baths, 2,104 sqft
1787 Hillcrest Ave is a 3 beds, 2 baths, 2,104 sqft single family home for sale at $675,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,400/mo and returns -$2,419/mo a month at a 2.4% 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
- $2,400/mo
- Monthly cash flow
- -$2,419/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.5%
- Max offer
- $285,500
Offer ≤ $285,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading