For saleSingle family
$330,000
1826 Alameda St
Roseville MN 55113
5 beds, 2 baths, 2,440 sqft
1826 Alameda St is a 5 beds, 2 baths, 2,440 sqft single family home for sale at $330,000 in Roseville MN 55113. At 20% down it rents for an estimated $2,800/mo and returns $444/mo a month at a 8.3% 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
- $2,800/mo
- Monthly cash flow
- $444/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.1%
- Max offer
- $330,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading