For saleSingle family
$315,000
938 County Road C2 W
Roseville MN 55113
2 beds, 1 bath, 1,704 sqft
938 County Road C2 W is a 2 beds, 1 bath, 1,704 sqft single family home for sale at $315,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,500/mo and returns -$749/mo a month at a 3.8% 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
- -$749/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $177,500
Offer ≤ $177,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading