For saleCondo
$149,900
2730 Dale St N Unit D115
Roseville MN 55113
2 beds, 2 baths, 1,120 sqft
2730 Dale St N Unit D115 is a 2 beds, 2 baths, 1,120 sqft condo home for sale at $149,900 in Roseville MN 55113. At 20% down it rents for an estimated $1,750/mo and returns $205/mo a month at a 8.2% 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
- $1,750/mo
- Monthly cash flow
- $205/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 8.2%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.