For saleMulti-family
$475,000
1060 Hague Ave
Saint Paul MN 55104
5 beds, 3 baths, 2,710 sqft
1060 Hague Ave is a 5 beds, 3 baths, 2,710 sqft multi-family home for sale at $475,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $4,100/mo and returns $709/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
- $4,100/mo
- Monthly cash flow
- $709/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.0%
- Max offer
- $475,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading