For saleCondo
$129,900
2700 Oxford St N Apt 101
Roseville MN 55113
2 beds, 2 baths, 998 sqft
2700 Oxford St N Apt 101 is a 2 beds, 2 baths, 998 sqft condo home for sale at $129,900 in Roseville MN 55113. At 20% down it rents for an estimated $1,600/mo and returns $35/mo a month at a 6.8% 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
- $1,600/mo
- Monthly cash flow
- $35/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $112,000
Offer ≤ $112,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.