For saleCondo
$165,000
2800 Hamline Ave N Apt 102
Roseville MN 55113
2 beds, 2 baths, 1,002 sqft
2800 Hamline Ave N Apt 102 is a 2 beds, 2 baths, 1,002 sqft condo home for sale at $165,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,750/mo and returns $151/mo a month at a 7.6% 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
- $1,750/mo
- Monthly cash flow
- $151/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.5%
- Max offer
- $156,000
Offer ≤ $156,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.