For saleTownhouse
$362,500
1997 11th Ave E Unit 1
North Saint Paul MN 55109
3 beds, 3 baths, 1,709 sqft
1997 11th Ave E Unit 1 is a 3 beds, 3 baths, 1,709 sqft townhouse home for sale at $362,500 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,250/mo and returns -$403/mo a month at a 5.3% 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
- $2,250/mo
- Monthly cash flow
- -$403/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.7%
- Max offer
- $252,500
Offer ≤ $252,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading