For saleSingle family
$421,490
1884 Lincoln Ave
Saint Paul Park MN 55071
3 beds, 2 baths, 1,600 sqft
1884 Lincoln Ave is a 3 beds, 2 baths, 1,600 sqft single family home for sale at $421,490 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $2,475/mo and returns -$534/mo a month at a 5.1% 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
- $2,475/mo
- Monthly cash flow
- -$534/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.6%
- Max offer
- $292,500
Offer ≤ $292,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading