For saleSingle family
$140,000
1124 Maryland Ave E
Saint Paul MN 55106
3 beds, 1 bath, 1,365 sqft
1124 Maryland Ave E is a 3 beds, 1 bath, 1,365 sqft single family home for sale at $140,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,900/mo and returns $901/mo a month at a 14.4% 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
- $1,900/mo
- Monthly cash flow
- $901/mo
- Cap rate
- 14.4%
- Cash-on-cash
- 38.6%
- Max offer
- $140,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading