For saleTownhouse
$414,900
2345 17th Ave E
North Saint Paul MN 55109
2 beds, 2 baths, 1,413 sqft
2345 17th Ave E is a 2 beds, 2 baths, 1,413 sqft townhouse home for sale at $414,900 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,000/mo and returns -$922/mo a month at a 4.0% 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
- $2,000/mo
- Monthly cash flow
- -$922/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.3%
- Max offer
- $232,000
Offer ≤ $232,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading