For saleSingle family
$260,000
16499 Foliage Ave W
Rosemount MN 55068
4 beds, 2 baths, 1,995 sqft
16499 Foliage Ave W is a 4 beds, 2 baths, 1,995 sqft single family home for sale at $260,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,925/mo and returns $1,101/mo a month at a 11.6% 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
- $2,925/mo
- Monthly cash flow
- $1,101/mo
- Cap rate
- 11.6%
- Cash-on-cash
- 25.4%
- Max offer
- $260,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.