For saleSingle family
$398,000
2986 Woodbridge St
Roseville MN 55113
4 beds, 2 baths, 3,508 sqft
2986 Woodbridge St is a 4 beds, 2 baths, 3,508 sqft single family home for sale at $398,000 in Roseville MN 55113. At 20% down it rents for an estimated $3,075/mo and returns $234/mo a month at a 7.4% 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
- $3,075/mo
- Monthly cash flow
- $234/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $363,000
Offer ≤ $363,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading