Pending saleSingle family
$437,390
1852 Lincoln Ave
Saint Paul Park MN 55016
4 beds, 2.5 baths, 1,825 sqft
1852 Lincoln Ave is a 4 beds, 2.5 baths, 1,825 sqft single family home pending sale at $437,390 in Saint Paul Park MN 55016. At 20% down it rents for an estimated $2,700/mo and returns -$422/mo a month at a 5.5% 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
- $2,700/mo
- Monthly cash flow
- -$422/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.8%
- Max offer
- $319,000
Offer ≤ $319,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading