For saleSingle family
$344,900
1232 Skillman Ave W
Roseville MN 55113
4 beds, 2 baths, 1,580 sqft
1232 Skillman Ave W is a 4 beds, 2 baths, 1,580 sqft single family home for sale at $344,900 in Roseville MN 55113. At 20% down it rents for an estimated $2,625/mo and returns $206/mo a month at a 7.2% 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
- $2,625/mo
- Monthly cash flow
- $206/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $314,500
Offer ≤ $314,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.