For saleSingle family
$725,000
257 McCarrons Pl W
Roseville MN 55113
3 beds, 3 baths, 2,306 sqft
257 McCarrons Pl W is a 3 beds, 3 baths, 2,306 sqft single family home for sale at $725,000 in Roseville MN 55113. At 20% down it rents for an estimated $1,400/mo and returns -$3,776/mo a month at a 0.4% 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
- $1,400/mo
- Monthly cash flow
- -$3,776/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.2%
- Max offer
- $168,500
Offer ≤ $168,500 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading