For saleSingle family
$90,000
204 3rd Ave SW
Roseau MN 56751
3 beds, 1 bath, 1,276 sqft
204 3rd Ave SW is a 3 beds, 1 bath, 1,276 sqft single family home for sale at $90,000 in Roseau MN 56751. At 20% down it rents for an estimated $950/mo and returns $319/mo a month at a 10.8% 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
- $950/mo
- Monthly cash flow
- $319/mo
- Cap rate
- 10.8%
- Cash-on-cash
- 21.3%
- Max offer
- $90,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.