For saleSingle family
$249,900
1927 Sherwood Ave
Saint Paul MN 55119
3 beds, 1 bath, 1,024 sqft
1927 Sherwood Ave is a 3 beds, 1 bath, 1,024 sqft single family home for sale at $249,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $1,950/mo and returns $166/mo a month at a 7.5% 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
- $166/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $230,000
Offer ≤ $230,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading