For saleSingle family
$339,900
405 Terrace Dr
Roseville MN 55113
3 beds, 2 baths, 1,639 sqft
405 Terrace Dr is a 3 beds, 2 baths, 1,639 sqft single family home for sale at $339,900 in Roseville MN 55113. At 20% down it rents for an estimated $2,350/mo and returns -$34/mo a month at a 6.4% 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
- $2,350/mo
- Monthly cash flow
- -$34/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -0.6%
- Max offer
- $281,500
Offer ≤ $281,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.