For saleTwin home
$335,000
190 Transit Ave
North Saint Paul MN 55113
3 beds, 2 baths, 1,265 sqft
190 Transit Ave is a 3 beds, 2 baths, 1,265 sqft twin home home for sale at $335,000 in North Saint Paul MN 55113. At 20% down it rents for an estimated $2,125/mo and returns -$266/mo a month at a 5.7% 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
- $2,125/mo
- Monthly cash flow
- -$266/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.8%
- Max offer
- $251,000
Offer ≤ $251,000 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading