For saleSingle family
$400,000
16255 Gannon Ave W
Rosemount MN 55068
4 beds, 2 baths, 2,308 sqft
16255 Gannon Ave W is a 4 beds, 2 baths, 2,308 sqft single family home for sale at $400,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,950/mo and returns $145/mo a month at a 7.0% 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
- $2,950/mo
- Monthly cash flow
- $145/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $353,500
Offer ≤ $353,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.