For saleSingle family
$369,900
14647 Danbury Ave W
Rosemount MN 55068
4 beds, 2 baths, 1,725 sqft
14647 Danbury Ave W is a 4 beds, 2 baths, 1,725 sqft single family home for sale at $369,900 in Rosemount MN 55068. At 20% down it rents for an estimated $2,950/mo and returns $356/mo a month at a 7.7% 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
- $2,950/mo
- Monthly cash flow
- $356/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.8%
- Max offer
- $353,000
Offer ≤ $353,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.