For saleSingle family
$399,000
3038 Victoria St N
Roseville MN 55113
5 beds, 2 baths, 1,531 sqft
3038 Victoria St N is a 5 beds, 2 baths, 1,531 sqft single family home for sale at $399,000 in Roseville MN 55113. At 20% down it rents for an estimated $3,500/mo and returns $652/mo a month at a 8.6% 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
- $3,500/mo
- Monthly cash flow
- $652/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.8%
- Max offer
- $399,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading