For saleCondo
$97,500
3155 Old Highway 8 Apt 306
Roseville MN 55418
1 bed, 1 bath, 587 sqft
3155 Old Highway 8 Apt 306 is a 1 bed, 1 bath, 587 sqft condo home for sale at $97,500 in Roseville MN 55418. At 20% down it rents for an estimated $1,275/mo and returns $196/mo a month at a 9.1% 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
- $1,275/mo
- Monthly cash flow
- $196/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.0%
- Max offer
- $97,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading