For saleSingle family
$420,000
1866 Shryer Ave W
Roseville MN 55113
3 beds, 2 baths, 1,885 sqft
1866 Shryer Ave W is a 3 beds, 2 baths, 1,885 sqft single family home for sale at $420,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,925/mo and returns -$1,073/mo a month at a 3.6% 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
- $1,925/mo
- Monthly cash flow
- -$1,073/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.3%
- Max offer
- $228,000
Offer ≤ $228,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading