For saleSingle family
$335,000
831 Ashland Ave
Saint Paul Park MN 55071
3 beds, 1 bath, 2,083 sqft
831 Ashland Ave is a 3 beds, 1 bath, 2,083 sqft single family home for sale at $335,000 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $2,150/mo and returns -$241/mo a month at a 5.8% 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
- $2,150/mo
- Monthly cash flow
- -$241/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.3%
- Max offer
- $254,000
Offer ≤ $254,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading