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 $1,225/mo and returns $46/mo a month at a 7.1% 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
- $46/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $89,500
Offer ≤ $89,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.