For saleSingle family
$529,990
1901 Lincoln Ave
Saint Paul Park MN 55071
4 beds, 4 baths, 2,645 sqft
1901 Lincoln Ave is a 4 beds, 4 baths, 2,645 sqft single family home for sale at $529,990 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $2,950/mo and returns -$833/mo a month at a 4.8% 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
- $2,950/mo
- Monthly cash flow
- -$833/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.4%
- Max offer
- $349,000
Offer ≤ $349,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading