For saleSingle family
$509,990
1005 Annagaire Curve
Rosemount MN 55068
4 beds, 2,296 sqft
1005 Annagaire Curve is a 4 beds, 2,296 sqft single family home for sale at $509,990 in Rosemount MN 55068. At 20% down it rents for an estimated $2,800/mo and returns -$841/mo a month at a 4.7% 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
- $2,800/mo
- Monthly cash flow
- -$841/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.9%
- Max offer
- $331,500
Offer ≤ $331,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading