For saleSingle family
$420,000
2357 7th Ave E
North Saint Paul MN 55109
4 beds, 3 baths, 2,399 sqft
2357 7th Ave E is a 4 beds, 3 baths, 2,399 sqft single family home for sale at $420,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $3,000/mo and returns $54/mo a month at a 6.7% 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
- $3,000/mo
- Monthly cash flow
- $54/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.8%
- Max offer
- $359,500
Offer ≤ $359,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.