For saleSingle family
$599,900
1331 Willow Cir
Roseville MN 55113
4 beds, 4 baths, 2,693 sqft
1331 Willow Cir is a 4 beds, 4 baths, 2,693 sqft single family home for sale at $599,900 in Roseville MN 55113. At 20% down it rents for an estimated $2,500/mo and returns -$1,783/mo a month at a 3.1% 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
- $2,500/mo
- Monthly cash flow
- -$1,783/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.8%
- Max offer
- $297,000
Offer ≤ $297,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading