For saleCondo
$109,900
2690 Oxford St N Apt 239
Roseville MN 55113
1 bed, 1 bath, 710 sqft
2690 Oxford St N Apt 239 is a 1 bed, 1 bath, 710 sqft condo home for sale at $109,900 in Roseville MN 55113. At 20% down it rents for an estimated $1,350/mo and returns $99/mo a month at a 7.7% 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
- $1,350/mo
- Monthly cash flow
- $99/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.4%
- Max offer
- $103,500
Offer ≤ $103,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading