For saleSingle family
$172,000
1791 York Ave
Saint Paul MN 55119
2 beds, 2 baths, 1,001 sqft
1791 York Ave is a 2 beds, 2 baths, 1,001 sqft single family home for sale at $172,000 in Saint Paul MN 55119. At 20% down it rents for an estimated $1,400/mo and returns $172/mo a month at a 7.9% 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
- $1,400/mo
- Monthly cash flow
- $172/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $165,000
Offer ≤ $165,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading