For saleSingle family
$279,900
1796 Hawthorne Ave E
Saint Paul MN 55119
3 beds, 2 baths, 1,344 sqft
1796 Hawthorne Ave E is a 3 beds, 2 baths, 1,344 sqft single family home for sale at $279,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $1,900/mo and returns -$98/mo a month at a 6.2% 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
- $1,900/mo
- Monthly cash flow
- -$98/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.1%
- Max offer
- $224,500
Offer ≤ $224,500 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading