For saleCondo
$147,500
Roseville
Roseville MN 55113
2 beds, 1 bath, 907 sqft
Roseville is a 2 beds, 1 bath, 907 sqft condo home for sale at $147,500 in Roseville MN 55113. At 20% down it rents for an estimated $1,750/mo and returns $266/mo a month at a 8.7% 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
- $266/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.8%
- Max offer
- $147,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.