For saleSingle family
$79,900
1803 Sims Ave
Saint Paul MN 55119
1 bed, 1 bath, 520 sqft
1803 Sims Ave is a 1 bed, 1 bath, 520 sqft single family home for sale at $79,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $1,000/mo and returns $430/mo a month at a 13.1% 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
- $1,000/mo
- Monthly cash flow
- $430/mo
- Cap rate
- 13.1%
- Cash-on-cash
- 32.3%
- Max offer
- $79,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading