For saleSingle family
$354,900
15974 Clayton Ave E
Rosemount MN 55068
4 beds, 2 baths, 1,704 sqft
15974 Clayton Ave E is a 4 beds, 2 baths, 1,704 sqft single family home for sale at $354,900 in Rosemount MN 55068. At 20% down it rents for an estimated $3,250/mo and returns $716/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
- $3,250/mo
- Monthly cash flow
- $716/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.1%
- Max offer
- $354,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading