For saleMulti-family
$315,000
895 Rose Ave E
Saint Paul MN 55106
5 beds, 3 baths, 2,532 sqft
895 Rose Ave E is a 5 beds, 3 baths, 2,532 sqft multi-family home for sale at $315,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $3,250/mo and returns $1,001/mo a month at a 10.5% 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
- $3,250/mo
- Monthly cash flow
- $1,001/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.1%
- Max offer
- $315,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading