For saleSingle family
$350,000
16653 Foliage Ave W
Rosemount MN 55068
4 beds, 2 baths, 1,827 sqft
16653 Foliage Ave W is a 4 beds, 2 baths, 1,827 sqft single family home for sale at $350,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,925/mo and returns $470/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
- $2,925/mo
- Monthly cash flow
- $470/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 8.1%
- Max offer
- $350,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.