For saleSingle family
$325,000
16995 Gannon Way W
Rosemount MN 55068
4 beds, 2 baths, 1,495 sqft
16995 Gannon Way W is a 4 beds, 2 baths, 1,495 sqft single family home for sale at $325,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,900/mo and returns $580/mo a month at a 8.8% 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
- $2,900/mo
- Monthly cash flow
- $580/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.7%
- Max offer
- $325,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading