For saleCondo
$104,000
2800 Hamline Ave N Apt 217
Roseville MN 55113
1 bed, 1 bath, 722 sqft
2800 Hamline Ave N Apt 217 is a 1 bed, 1 bath, 722 sqft condo home for sale at $104,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,225/mo and returns $38/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
- $1,225/mo
- Monthly cash flow
- $38/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $91,000
Offer ≤ $91,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.