For saleCondo
$149,900
2690 Oxford St N Apt 219
Roseville MN 55113
2 beds, 2 baths, 998 sqft
2690 Oxford St N Apt 219 is a 2 beds, 2 baths, 998 sqft condo home for sale at $149,900 in Roseville MN 55113. At 20% down it rents for an estimated $1,500/mo and returns -$202/mo a month at a 5.0% 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
- -$202/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.1%
- Max offer
- $100,000
Offer ≤ $100,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading