For saleMulti-family
$419,900
886 Payne Ave
Saint Paul MN 55130
3 beds, 3 baths, 4,284 sqft
886 Payne Ave is a 3 beds, 3 baths, 4,284 sqft multi-family home for sale at $419,900 in Saint Paul MN 55130. At 20% down it rents for an estimated $3,100/mo and returns $155/mo a month at a 7.0% 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
- $3,100/mo
- Monthly cash flow
- $155/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $371,500
Offer ≤ $371,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.