For saleSingle family
$389,900
2566 Beacon St
Roseville MN 55113
3 beds, 2 baths, 1,880 sqft
2566 Beacon St is a 3 beds, 2 baths, 1,880 sqft single family home for sale at $389,900 in Roseville MN 55113. At 20% down it rents for an estimated $1,750/mo and returns -$1,033/mo a month at a 3.5% 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
- $1,750/mo
- Monthly cash flow
- -$1,033/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.9%
- Max offer
- $207,500
Offer ≤ $207,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading