For saleCondo
$175,000
14575 Burma Ave W Apt 303
Rosemount MN 55068
2 beds, 2 baths, 1,072 sqft
14575 Burma Ave W Apt 303 is a 2 beds, 2 baths, 1,072 sqft condo home for sale at $175,000 in Rosemount MN 55068. At 20% down it rents for an estimated $1,875/mo and returns $187/mo a month at a 7.8% 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
- $1,875/mo
- Monthly cash flow
- $187/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.4%
- Max offer
- $169,000
Offer ≤ $169,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.