For saleSingle family
$274,900
2223 Maryland Ave E
Saint Paul MN 55119
3 beds, 1 bath, 900 sqft
2223 Maryland Ave E is a 3 beds, 1 bath, 900 sqft single family home for sale at $274,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,100/mo and returns $138/mo a month at a 7.3% 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
- $2,100/mo
- Monthly cash flow
- $138/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.0%
- Max offer
- $248,000
Offer ≤ $248,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading