For saleCondo
$139,900
14575 Burma Ave W Apt 304
Rosemount MN 55068
1 bed, 1 bath, 685 sqft
14575 Burma Ave W Apt 304 is a 1 bed, 1 bath, 685 sqft condo home for sale at $139,900 in Rosemount MN 55068. At 20% down it rents for an estimated $1,375/mo and returns $28/mo a month at a 6.8% 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
- $1,375/mo
- Monthly cash flow
- $28/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.2%
- Max offer
- $119,500
Offer ≤ $119,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.