For saleSingle family
$475,000
1411 Hartford Ave
Saint Paul MN 55116
3 beds, 3 baths, 1,856 sqft
1411 Hartford Ave is a 3 beds, 3 baths, 1,856 sqft single family home for sale at $475,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,250/mo and returns -$1,141/mo a month at a 3.8% 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
- $2,250/mo
- Monthly cash flow
- -$1,141/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.4%
- Max offer
- $266,500
Offer ≤ $266,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading