For saleCondo
$134,900
2730 Dale St N Unit D309
Roseville MN 55113
2 beds, 2 baths, 1,240 sqft
2730 Dale St N Unit D309 is a 2 beds, 2 baths, 1,240 sqft condo home for sale at $134,900 in Roseville MN 55113. At 20% down it rents for an estimated $1,875/mo and returns $322/mo a month at a 9.5% 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
- $1,875/mo
- Monthly cash flow
- $322/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.3%
- Max offer
- $134,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading