For saleMulti-family
$355,000
254 Aurora Ave
Saint Paul MN 55103
5 beds, 2 baths, 3,144 sqft
254 Aurora Ave is a 5 beds, 2 baths, 3,144 sqft multi-family home for sale at $355,000 in Saint Paul MN 55103. At 20% down it rents for an estimated $4,000/mo and returns $1,466/mo a month at a 11.6% 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
- $4,000/mo
- Monthly cash flow
- $1,466/mo
- Cap rate
- 11.6%
- Cash-on-cash
- 24.8%
- Max offer
- $355,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading