For saleSingle family
$364,900
16515 Flagstaff Ave W
Rosemount MN 55068
4 beds, 2 baths, 1,786 sqft
16515 Flagstaff Ave W is a 4 beds, 2 baths, 1,786 sqft single family home for sale at $364,900 in Rosemount MN 55068. At 20% down it rents for an estimated $2,925/mo and returns $366/mo a month at a 7.7% 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
- $366/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.0%
- Max offer
- $350,000
Offer ≤ $350,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.