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 $2,475/mo and returns $405/mo a month at a 8.3% 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
- $2,475/mo
- Monthly cash flow
- $405/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.4%
- Max offer
- $289,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading