For saleTownhouse
$210,000
15566 Cornell Trl
Rosemount MN 55068
2 beds, 2 baths, 1,288 sqft
15566 Cornell Trl is a 2 beds, 2 baths, 1,288 sqft townhouse home for sale at $210,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,000/mo and returns $272/mo a month at a 8.2% 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
- $2,000/mo
- Monthly cash flow
- $272/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.8%
- Max offer
- $209,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading