For saleSingle family
$364,900
3010 Fairview Ave N
Roseville MN 55113
4 beds, 2 baths, 1,480 sqft
3010 Fairview Ave N is a 4 beds, 2 baths, 1,480 sqft single family home for sale at $364,900 in Roseville MN 55113. At 20% down it rents for an estimated $2,800/mo and returns $241/mo a month at a 7.3% 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
- $2,800/mo
- Monthly cash flow
- $241/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.0%
- Max offer
- $335,500
Offer ≤ $335,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.