For saleSingle family
$379,900
2949 Northview St
Roseville MN 55113
4 beds, 2 baths, 1,934 sqft
2949 Northview St is a 4 beds, 2 baths, 1,934 sqft single family home for sale at $379,900 in Roseville MN 55113. At 20% down it rents for an estimated $3,075/mo and returns $363/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
- $3,075/mo
- Monthly cash flow
- $363/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.7%
- Max offer
- $363,000
Offer ≤ $363,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading