Pending saleSingle family
$457,390
1996 Lincoln Ave
Saint Paul Park MN 55016
4 beds, 3 baths, 2,170 sqft
1996 Lincoln Ave is a 4 beds, 3 baths, 2,170 sqft single family home pending sale at $457,390 in Saint Paul Park MN 55016. At 20% down it rents for an estimated $2,850/mo and returns -$415/mo a month at a 5.6% 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
- $2,850/mo
- Monthly cash flow
- -$415/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.4%
- Max offer
- $337,000
Offer ≤ $337,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading