For saleSingle family
$250,000
512 Hastings Ave
Saint Paul Park MN 55071
2 beds, 2 baths, 808 sqft
512 Hastings Ave is a 2 beds, 2 baths, 808 sqft single family home for sale at $250,000 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $1,750/mo and returns -$35/mo a month at a 6.5% 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
- $1,750/mo
- Monthly cash flow
- -$35/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.8%
- Max offer
- $206,500
Offer ≤ $206,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading