For saleSingle family
$475,000
13485 Dahlia Ct
Rosemount MN 55068
5 beds, 3.5 baths, 3,043 sqft
13485 Dahlia Ct is a 5 beds, 3.5 baths, 3,043 sqft single family home for sale at $475,000 in Rosemount MN 55068. At 20% down it rents for an estimated $3,700/mo and returns $369/mo a month at a 7.4% 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
- $3,700/mo
- Monthly cash flow
- $369/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.7%
- Max offer
- $443,000
Offer ≤ $443,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.