For saleSingle family
$419,900
16472 Gladiola Ave W
Rosemount MN 55068
5 beds, 2 baths, 2,046 sqft
16472 Gladiola Ave W is a 5 beds, 2 baths, 2,046 sqft single family home for sale at $419,900 in Rosemount MN 55068. At 20% down it rents for an estimated $3,175/mo and returns $230/mo a month at a 7.2% 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
- $3,175/mo
- Monthly cash flow
- $230/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $380,000
Offer ≤ $380,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.