For saleSingle family
$185,000
604 Nevada Ave E
Saint Paul MN 55130
3 beds, 1 bath, 1,325 sqft
604 Nevada Ave E is a 3 beds, 1 bath, 1,325 sqft single family home for sale at $185,000 in Saint Paul MN 55130. At 20% down it rents for an estimated $1,700/mo and returns $379/mo a month at a 9.1% 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
- $1,700/mo
- Monthly cash flow
- $379/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.3%
- Max offer
- $185,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading