For saleSingle family
$925,000
2164 Eustis St
Roseville MN 55113
5 beds, 3.5 baths, 3,250 sqft
2164 Eustis St is a 5 beds, 3.5 baths, 3,250 sqft single family home for sale at $925,000 in Roseville MN 55113. At 20% down it rents for an estimated $2,850/mo and returns -$3,753/mo a month at a 1.8% 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
- $2,850/mo
- Monthly cash flow
- -$3,753/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.3%
- Max offer
- $340,000
Offer ≤ $340,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading