For saleSingle family
$350,000
16746 Gannon Ave W
Rosemount MN 55068
4 beds, 2 baths, 1,917 sqft
16746 Gannon Ave W is a 4 beds, 2 baths, 1,917 sqft single family home for sale at $350,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,900/mo and returns $401/mo a month at a 8.0% 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
- $401/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.9%
- Max offer
- $342,000
Offer ≤ $342,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading