For saleSingle family
$712,990
2277 Beechwood Ave
Saint Paul MN 55116
2 beds, 2 baths, 2,393 sqft
2277 Beechwood Ave is a 2 beds, 2 baths, 2,393 sqft single family home for sale at $712,990 in Saint Paul MN 55116. At 20% down it rents for an estimated $1,750/mo and returns -$3,340/mo a month at a 1.0% 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
- $1,750/mo
- Monthly cash flow
- -$3,340/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.1%
- Max offer
- $209,500
Offer ≤ $209,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading