For saleSingle family
$289,900
1125 Central Ave W
Saint Paul MN 55104
4 beds, 2 baths, 1,936 sqft
1125 Central Ave W is a 4 beds, 2 baths, 1,936 sqft single family home for sale at $289,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,350/mo and returns $317/mo a month at a 7.8% 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
- $317/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.6%
- Max offer
- $281,500
Offer ≤ $281,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.