For saleTownhouse
$224,500
14532 Cobalt Ave Unit 54
Rosemount MN 55068
2 beds, 1.5 baths, 1,200 sqft
14532 Cobalt Ave Unit 54 is a 2 beds, 1.5 baths, 1,200 sqft townhouse home for sale at $224,500 in Rosemount MN 55068. At 20% down it rents for an estimated $2,000/mo and returns $193/mo a month at a 7.5% 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
- $193/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.2%
- Max offer
- $211,000
Offer ≤ $211,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.