For saleCondo
$97,500
3155 Old Highway 8 Apt 104
Roseville MN 55418
2 beds, 1 bath, 905 sqft
3155 Old Highway 8 Apt 104 is a 2 beds, 1 bath, 905 sqft condo home for sale at $97,500 in Roseville MN 55418. At 20% down it rents for an estimated $1,475/mo and returns $242/mo a month at a 9.5% 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
- $1,475/mo
- Monthly cash flow
- $242/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.9%
- Max offer
- $97,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.