For saleSingle family
$329,900
1190 Ottawa Ave
West Saint Paul MN 55118
3 beds, 1 bath, 1,411 sqft
1190 Ottawa Ave is a 3 beds, 1 bath, 1,411 sqft single family home for sale at $329,900 in West Saint Paul MN 55118. At 20% down it rents for an estimated $2,000/mo and returns -$355/mo a month at a 5.4% 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
- $2,000/mo
- Monthly cash flow
- -$355/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.5%
- Max offer
- $236,500
Offer ≤ $236,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading