For saleSingle family
$275,000
144 3rd Ave S
South Saint Paul MN 55075
4 beds, 2 baths, 1,344 sqft
144 3rd Ave S is a 4 beds, 2 baths, 1,344 sqft single family home for sale at $275,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $2,525/mo and returns $562/mo a month at a 9.1% 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
- $2,525/mo
- Monthly cash flow
- $562/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.3%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading