For saleTownhouse
$197,500
14956 Dodd Blvd
Rosemount MN 55068
2 beds, 1 bath, 1,146 sqft
14956 Dodd Blvd is a 2 beds, 1 bath, 1,146 sqft townhouse home for sale at $197,500 in Rosemount MN 55068. At 20% down it rents for an estimated $1,900/mo and returns $255/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
- $1,900/mo
- Monthly cash flow
- $255/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.8%
- Max offer
- $196,000
Offer ≤ $196,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.