For saleCondo
$135,000
1690 Highway 36 W Apt 320
Roseville MN 55113
2 beds, 2 baths, 995 sqft
1690 Highway 36 W Apt 320 is a 2 beds, 2 baths, 995 sqft condo home for sale at $135,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,500/mo and returns $137/mo a month at a 7.9% 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
- $137/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.1%
- Max offer
- $129,500
Offer ≤ $129,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading