For saleSingle family
$240,000
1067 Wilson Ave
Saint Paul MN 55106
4 beds, 2 baths, 1,314 sqft
1067 Wilson Ave is a 4 beds, 2 baths, 1,314 sqft single family home for sale at $240,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,300/mo and returns $587/mo a month at a 9.6% 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
- $2,300/mo
- Monthly cash flow
- $587/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 14.7%
- Max offer
- $240,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading