For saleTownhouse
$274,990
14278 Banyan Ln
Rosemount MN 55068
3 beds, 3 baths, 1,570 sqft
14278 Banyan Ln is a 3 beds, 3 baths, 1,570 sqft townhouse home for sale at $274,990 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns $363/mo a month at a 8.3% 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
- $2,500/mo
- Monthly cash flow
- $363/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 7.9%
- Max offer
- $274,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading