For saleSingle family
$335,000
2938 Albert St N
Roseville MN 55113
4 beds, 1 bath, 1,646 sqft
2938 Albert St N is a 4 beds, 1 bath, 1,646 sqft single family home for sale at $335,000 in Roseville MN 55113. At 20% down it rents for an estimated $2,525/mo and returns $134/mo a month at a 7.1% 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
- $2,525/mo
- Monthly cash flow
- $134/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.4%
- Max offer
- $298,000
Offer ≤ $298,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading