For saleTownhouse
$250,000
16124 Foliage Ave W
Rosemount MN 55068
3 beds, 2 baths, 1,230 sqft
16124 Foliage Ave W is a 3 beds, 2 baths, 1,230 sqft townhouse home for sale at $250,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,150/mo and returns $133/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
- $2,150/mo
- Monthly cash flow
- $133/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $225,000
Offer ≤ $225,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading