For saleMulti-family
$159,900
867 Aurora Ave
Saint Paul MN 55104
3 beds, 2 baths, 1,869 sqft
867 Aurora Ave is a 3 beds, 2 baths, 1,869 sqft multi-family home for sale at $159,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,650/mo and returns $1,529/mo a month at a 18.0% 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
- $2,650/mo
- Monthly cash flow
- $1,529/mo
- Cap rate
- 18.0%
- Cash-on-cash
- 57.4%
- Max offer
- $159,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.