For saleSingle family
$513,815
1921 Lincoln Ave
Saint Paul Park MN 55071
4 beds, 2 baths, 2,280 sqft
1921 Lincoln Ave is a 4 beds, 2 baths, 2,280 sqft single family home for sale at $513,815 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $2,800/mo and returns -$868/mo a month at a 4.6% 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
- $2,800/mo
- Monthly cash flow
- -$868/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.1%
- Max offer
- $331,500
Offer ≤ $331,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading