For saleSingle family
$325,000
563 Shryer Ave W
Roseville MN 55113
4 beds, 1.5 baths, 1,595 sqft
563 Shryer Ave W is a 4 beds, 1.5 baths, 1,595 sqft single family home for sale at $325,000 in Roseville MN 55113. At 20% down it rents for an estimated $2,500/mo and returns $180/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
- $2,500/mo
- Monthly cash flow
- $180/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $295,000
Offer ≤ $295,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading