For saleCondo
$153,000
2700 Oxford St N Apt 154
Roseville MN 55113
2 beds, 2 baths, 1,018 sqft
2700 Oxford St N Apt 154 is a 2 beds, 2 baths, 1,018 sqft condo home for sale at $153,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,600/mo and returns $57/mo a month at a 7.0% 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
- $1,600/mo
- Monthly cash flow
- $57/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $134,000
Offer ≤ $134,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.