For saleCondo
$135,000
2700 Oxford St N Apt 140
Roseville MN 55113
2 beds, 1 bath, 948 sqft
2700 Oxford St N Apt 140 is a 2 beds, 1 bath, 948 sqft condo home for sale at $135,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,500/mo and returns $58/mo a month at a 7.2% 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
- $1,500/mo
- Monthly cash flow
- $58/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.6%
- Max offer
- $119,500
Offer ≤ $119,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading