For saleSingle family
$359,900
12235 S Robert Trl
Rosemount MN 55068
4 beds, 2 baths, 1,804 sqft
12235 S Robert Trl is a 4 beds, 2 baths, 1,804 sqft single family home for sale at $359,900 in Rosemount MN 55068. At 20% down it rents for an estimated $3,000/mo and returns $431/mo a month at a 8.1% 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
- $3,000/mo
- Monthly cash flow
- $431/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $354,000
Offer ≤ $354,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading