For saleSingle family
$2,250,000
633 Fairmount Ave
Saint Paul MN 55105
6 beds, 6 baths, 8,628 sqft
633 Fairmount Ave is a 6 beds, 6 baths, 8,628 sqft single family home for sale at $2,250,000 in Saint Paul MN 55105. At 20% down it rents for an estimated $2,850/mo and returns -$13,212/mo a month at a -0.4% 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
- $2,850/mo
- Monthly cash flow
- -$13,212/mo
- Cap rate
- -0.4%
- Cash-on-cash
- -35.2%
- Max offer
- $345,000
Offer ≤ $345,000 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading