For saleCondo
$75,000
3155 Old Highway 8 Apt 304
Roseville MN 55418
2 beds, 1 bath, 818 sqft
3155 Old Highway 8 Apt 304 is a 2 beds, 1 bath, 818 sqft condo home for sale at $75,000 in Roseville MN 55418. At 20% down it rents for an estimated $1,500/mo and returns $312/mo a month at a 11.7% 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
- $312/mo
- Cap rate
- 11.7%
- Cash-on-cash
- 25.0%
- Max offer
- $75,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading