For saleSingle family
$299,000
2213 Dellridge Ave
Saint Paul MN 55119
4 beds, 1.5 baths, 1,680 sqft
2213 Dellridge Ave is a 4 beds, 1.5 baths, 1,680 sqft single family home for sale at $299,000 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,500/mo and returns $366/mo a month at a 8.1% 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
- $2,500/mo
- Monthly cash flow
- $366/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.3%
- Max offer
- $295,000
Offer ≤ $295,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading