For saleCondo
$99,900
2800 Hamline Ave N Apt 229
Roseville MN 55113
1 bed, 1 bath, 722 sqft
2800 Hamline Ave N Apt 229 is a 1 bed, 1 bath, 722 sqft condo home for sale at $99,900 in Roseville MN 55113. At 20% down it rents for an estimated $1,325/mo and returns $151/mo a month at a 8.5% 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
- $151/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.0%
- Max offer
- $99,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading