For saleCondo
$179,900
500 County Road B W Apt 328
Roseville MN 55113
2 beds, 2 baths, 1,182 sqft
500 County Road B W Apt 328 is a 2 beds, 2 baths, 1,182 sqft condo home for sale at $179,900 in Roseville MN 55113. At 20% down it rents for an estimated $1,250/mo and returns -$992/mo a month at a 0.1% 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
- $1,250/mo
- Monthly cash flow
- -$992/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -33.1%
- Max offer
- $26,500
Offer ≤ $26,500 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading