For saleSingle family
$250,000
2594 Fairview Ave N
Roseville MN 55113
3 beds, 1 bath, 980 sqft
2594 Fairview Ave N is a 3 beds, 1 bath, 980 sqft single family home for sale at $250,000 in Roseville MN 55113. At 20% down it rents for an estimated $2,025/mo and returns $240/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
- $2,025/mo
- Monthly cash flow
- $240/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.8%
- Max offer
- $239,000
Offer ≤ $239,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading