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 $1,875/mo and returns $312/mo a month at a 9.2% 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
- $1,875/mo
- Monthly cash flow
- $312/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.5%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading