For saleSingle family
$669,990
2279 Beechwood Ave
Saint Paul MN 55116
2 beds, 2 baths, 2,412 sqft
2279 Beechwood Ave is a 2 beds, 2 baths, 2,412 sqft single family home for sale at $669,990 in Saint Paul MN 55116. At 20% down it rents for an estimated $1,750/mo and returns -$3,033/mo a month at a 1.2% 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
- -$3,033/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.2%
- Max offer
- $209,500
Offer ≤ $209,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading