For saleTownhouse
$239,900
15585 Cornell Trl
Rosemount MN 55068
2 beds, 1 bath, 1,328 sqft
15585 Cornell Trl is a 2 beds, 1 bath, 1,328 sqft townhouse home for sale at $239,900 in Rosemount MN 55068. At 20% down it rents for an estimated $2,000/mo and returns $52/mo a month at a 6.8% 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
- $2,000/mo
- Monthly cash flow
- $52/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $206,000
Offer ≤ $206,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.