For saleCondo
$155,000
2800 Hamline Ave N Apt 248
Roseville MN 55113
2 beds, 1 bath, 907 sqft
2800 Hamline Ave N Apt 248 is a 2 beds, 1 bath, 907 sqft condo home for sale at $155,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,750/mo and returns $144/mo a month at a 7.6% 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
- $1,750/mo
- Monthly cash flow
- $144/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.6%
- Max offer
- $147,000
Offer ≤ $147,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.