For saleSingle family
$324,500
2833 Farrington St
Roseville MN 55113
4 beds, 2 baths, 2,147 sqft
2833 Farrington St is a 4 beds, 2 baths, 2,147 sqft single family home for sale at $324,500 in Roseville MN 55113. At 20% down it rents for an estimated $2,625/mo and returns $349/mo a month at a 7.8% 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
- $2,625/mo
- Monthly cash flow
- $349/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.5%
- Max offer
- $314,500
Offer ≤ $314,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.