For saleSingle family
$300,000
792 Charles Ave
Saint Paul MN 55104
4 beds, 2 baths, 2,132 sqft
792 Charles Ave is a 4 beds, 2 baths, 2,132 sqft single family home for sale at $300,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,350/mo and returns $208/mo a month at a 7.5% 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
- $2,350/mo
- Monthly cash flow
- $208/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $277,500
Offer ≤ $277,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading