For saleSingle family
$695,000
1173 Saint Paul Ave
Saint Paul MN 55116
4 beds, 4 baths, 2,654 sqft
1173 Saint Paul Ave is a 4 beds, 4 baths, 2,654 sqft single family home for sale at $695,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,800/mo and returns -$2,161/mo a month at a 2.9% 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
- -$2,161/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.7%
- Max offer
- $332,500
Offer ≤ $332,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading