For saleSingle family
$265,000
537 3rd Ave S
South Saint Paul MN 55075
2 beds, 2 baths, 1,443 sqft
537 3rd Ave S is a 2 beds, 2 baths, 1,443 sqft single family home for sale at $265,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $1,325/mo and returns -$567/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
- $1,325/mo
- Monthly cash flow
- -$567/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $157,000
Offer ≤ $157,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading