For saleSingle family
$385,000
430 County Road B2 W
Roseville MN 55113
5 beds, 2 baths, 2,205 sqft
430 County Road B2 W is a 5 beds, 2 baths, 2,205 sqft single family home for sale at $385,000 in Roseville MN 55113. At 20% down it rents for an estimated $2,850/mo and returns $102/mo a month at a 7.0% 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
- $2,850/mo
- Monthly cash flow
- $102/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.6%
- Max offer
- $336,500
Offer ≤ $336,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading