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 $2,075/mo and returns $365/mo a month at a 9.2% 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
- $2,075/mo
- Monthly cash flow
- $365/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.5%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading