For saleSingle family
$315,000
2057 Giesmann St
Roseville MN 55113
4 beds, 1 bath, 1,467 sqft
2057 Giesmann St is a 4 beds, 1 bath, 1,467 sqft single family home for sale at $315,000 in Roseville MN 55113. At 20% down it rents for an estimated $2,350/mo and returns $141/mo a month at a 7.1% 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
- $2,350/mo
- Monthly cash flow
- $141/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $281,500
Offer ≤ $281,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.