For saleSingle family
$765,000
2031 Lincoln Ave
Saint Paul MN 55105
5 beds, 4 baths, 2,838 sqft
2031 Lincoln Ave is a 5 beds, 4 baths, 2,838 sqft single family home for sale at $765,000 in Saint Paul MN 55105. At 20% down it rents for an estimated $3,125/mo and returns -$2,336/mo a month at a 3.0% 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
- $3,125/mo
- Monthly cash flow
- -$2,336/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.3%
- Max offer
- $371,000
Offer ≤ $371,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading