For saleCondo
$159,000
2730 Dale St N Unit D110
Roseville MN 55113
2 beds, 1.5 baths, 1,048 sqft
2730 Dale St N Unit D110 is a 2 beds, 1.5 baths, 1,048 sqft condo home for sale at $159,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,875/mo and returns $218/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
- $1,875/mo
- Monthly cash flow
- $218/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $159,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading