For saleSingle family
$460,000
1493 Lincoln Ave
Saint Paul MN 55105
3 beds, 2 baths, 2,001 sqft
1493 Lincoln Ave is a 3 beds, 2 baths, 2,001 sqft single family home for sale at $460,000 in Saint Paul MN 55105. At 20% down it rents for an estimated $2,300/mo and returns -$984/mo a month at a 4.1% 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
- $2,300/mo
- Monthly cash flow
- -$984/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $272,500
Offer ≤ $272,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading