For saleSingle family
$525,000
1951 Skillman Ave W
Roseville MN 55113
5 beds, 3 baths, 3,630 sqft
1951 Skillman Ave W is a 5 beds, 3 baths, 3,630 sqft single family home for sale at $525,000 in Roseville MN 55113. At 20% down it rents for an estimated $2,850/mo and returns -$898/mo a month at a 4.6% 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
- $2,850/mo
- Monthly cash flow
- -$898/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.3%
- Max offer
- $337,500
Offer ≤ $337,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading