For saleCondo
$135,000
2720 Dale St N Unit C313
Roseville MN 55113
1 bed, 1 bath, 793 sqft
2720 Dale St N Unit C313 is a 1 bed, 1 bath, 793 sqft condo home for sale at $135,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,325/mo and returns $26/mo a month at a 6.7% 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
- $1,325/mo
- Monthly cash flow
- $26/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.2%
- Max offer
- $115,500
Offer ≤ $115,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.