For saleSingle family
$550,000
2171 Juno Ave
Saint Paul MN 55116
3 beds, 2 baths, 1,819 sqft
2171 Juno Ave is a 3 beds, 2 baths, 1,819 sqft single family home for sale at $550,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,550/mo and returns -$1,376/mo a month at a 3.7% 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
- $2,550/mo
- Monthly cash flow
- -$1,376/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.0%
- Max offer
- $302,500
Offer ≤ $302,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading