For saleSingle family
$899,900
1941 Rome Ave
Saint Paul MN 55116
4 beds, 4 baths, 2,971 sqft
1941 Rome Ave is a 4 beds, 4 baths, 2,971 sqft single family home for sale at $899,900 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,750/mo and returns -$3,674/mo a month at a 1.8% 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
- $2,750/mo
- Monthly cash flow
- -$3,674/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.5%
- Max offer
- $328,000
Offer ≤ $328,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading