For saleCondo
$139,900
2200 Midland Grove Rd Apt 305
Roseville MN 55113
2 beds, 2 baths, 1,082 sqft
2200 Midland Grove Rd Apt 305 is a 2 beds, 2 baths, 1,082 sqft condo home for sale at $139,900 in Roseville MN 55113. At 20% down it rents for an estimated $1,500/mo and returns -$233/mo a month at a 4.7% 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
- -$233/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $87,500
Offer ≤ $87,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading