For saleSingle family
$359,900
2819 Farrington St
Roseville MN 55113
4 beds, 2 baths, 2,072 sqft
2819 Farrington St is a 4 beds, 2 baths, 2,072 sqft single family home for sale at $359,900 in Roseville MN 55113. At 20% down it rents for an estimated $2,850/mo and returns $281/mo a month at a 7.6% 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
- $2,850/mo
- Monthly cash flow
- $281/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.7%
- Max offer
- $336,500
Offer ≤ $336,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading