For saleTownhouse
$210,000
1348 Colonial Dr
Roseville MN 55113
2 beds, 1 bath, 968 sqft
1348 Colonial Dr is a 2 beds, 1 bath, 968 sqft townhouse home for sale at $210,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,500/mo and returns -$253/mo a month at a 5.2% 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
- $1,500/mo
- Monthly cash flow
- -$253/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.2%
- Max offer
- $143,500
Offer ≤ $143,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading