For saleCondo
$112,900
2700 Oxford St N Apt 116
Roseville MN 55113
1 bed, 1 bath, 686 sqft
2700 Oxford St N Apt 116 is a 1 bed, 1 bath, 686 sqft condo home for sale at $112,900 in Roseville MN 55113. At 20% down it rents for an estimated $1,325/mo and returns $45/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
- $1,325/mo
- Monthly cash flow
- $45/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.4%
- Max offer
- $99,500
Offer ≤ $99,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.