For saleSingle family
$334,900
2631 5th Ave E
North Saint Paul MN 55109
3 beds, 2 baths, 1,748 sqft
2631 5th Ave E is a 3 beds, 2 baths, 1,748 sqft single family home for sale at $334,900 in North Saint Paul MN 55109. At 20% down it rents for an estimated $1,950/mo and returns -$441/mo a month at a 5.1% 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
- $1,950/mo
- Monthly cash flow
- -$441/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.9%
- Max offer
- $230,500
Offer ≤ $230,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading