For saleSingle family
$525,000
892 Marshall Ave
Saint Paul MN 55104
8 beds, 3 baths, 2,866 sqft
892 Marshall Ave is a 8 beds, 3 baths, 2,866 sqft single family home for sale at $525,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $3,350/mo and returns -$398/mo a month at a 5.8% 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
- $3,350/mo
- Monthly cash flow
- -$398/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.5%
- Max offer
- $396,000
Offer ≤ $396,000 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading