For saleSingle family
$350,000
940 Grandview Ave W
Roseville MN 55113
3 beds, 1 bath, 1,912 sqft
940 Grandview Ave W is a 3 beds, 1 bath, 1,912 sqft single family home for sale at $350,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,675/mo and returns -$824/mo a month at a 3.8% 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
- $1,675/mo
- Monthly cash flow
- -$824/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.1%
- Max offer
- $198,500
Offer ≤ $198,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading