For saleSingle family
$549,000
1036 Woodlynn Ave
Roseville MN 55113
5 beds, 3 baths, 2,745 sqft
1036 Woodlynn Ave is a 5 beds, 3 baths, 2,745 sqft single family home for sale at $549,000 in Roseville MN 55113. At 20% down it rents for an estimated $3,500/mo and returns -$419/mo a month at a 5.8% 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
- $3,500/mo
- Monthly cash flow
- -$419/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.6%
- Max offer
- $414,000
Offer ≤ $414,000 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading