For saleSingle family
$599,000
2420 Simpson St
Roseville MN 55113
3 beds, 4 baths, 2,531 sqft
2420 Simpson St is a 3 beds, 4 baths, 2,531 sqft single family home for sale at $599,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,675/mo and returns -$2,601/mo a month at a 1.5% 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
- $1,675/mo
- Monthly cash flow
- -$2,601/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -26.1%
- Max offer
- $200,000
Offer ≤ $200,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading