For saleMulti-family
$259,900
1282 Hewitt Ave
Saint Paul MN 55104
3 beds, 2 baths, 1,325 sqft
1282 Hewitt Ave is a 3 beds, 2 baths, 1,325 sqft multi-family home for sale at $259,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,250/mo and returns $395/mo a month at a 8.5% 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
- $2,250/mo
- Monthly cash flow
- $395/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.1%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading