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 $2,075/mo and returns $406/mo a month at a 9.1% 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
- $2,075/mo
- Monthly cash flow
- $406/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.3%
- Max offer
- $197,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading