For saleCondo
$101,000
2800 Hamline Ave N Apt 241
Roseville MN 55113
1 bed, 1 bath, 722 sqft
2800 Hamline Ave N Apt 241 is a 1 bed, 1 bath, 722 sqft condo home for sale at $101,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,325/mo and returns $133/mo a month at a 8.3% 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
- $133/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 7.9%
- Max offer
- $100,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading