For saleTownhouse
$249,900
14397 Banyan Ln
Rosemount MN 55068
2 beds, 1.5 baths, 1,526 sqft
14397 Banyan Ln is a 2 beds, 1.5 baths, 1,526 sqft townhouse home for sale at $249,900 in Rosemount MN 55068. At 20% down it rents for an estimated $2,025/mo and returns $87/mo a month at a 6.9% 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
- $2,025/mo
- Monthly cash flow
- $87/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.1%
- Max offer
- $218,500
Offer ≤ $218,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.