For saleTownhouse
$470,000
2864 Lexington Pl N
Roseville MN 55113
4 beds, 2.5 baths, 2,082 sqft
2864 Lexington Pl N is a 4 beds, 2.5 baths, 2,082 sqft townhouse home for sale at $470,000 in Roseville MN 55113. At 20% down it rents for an estimated $2,500/mo and returns -$990/mo a month at a 4.1% 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
- -$990/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.6%
- Max offer
- $269,500
Offer ≤ $269,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading