For saleSingle family
$494,900
1112 Seminole Ave
West Saint Paul MN 55118
6 beds, 2 baths, 3,652 sqft
1112 Seminole Ave is a 6 beds, 2 baths, 3,652 sqft single family home for sale at $494,900 in West Saint Paul MN 55118. At 20% down it rents for an estimated $2,850/mo and returns -$683/mo a month at a 5.0% 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
- $2,850/mo
- Monthly cash flow
- -$683/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.3%
- Max offer
- $337,000
Offer ≤ $337,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading