For saleTownhouse
$308,900
14219 Avalon Path Unit 603
Rosemount MN 55068
3 beds, 1.5 baths, 1,701 sqft
14219 Avalon Path Unit 603 is a 3 beds, 1.5 baths, 1,701 sqft townhouse home for sale at $308,900 in Rosemount MN 55068. At 20% down it rents for an estimated $2,400/mo and returns $69/mo a month at a 6.8% 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
- $2,400/mo
- Monthly cash flow
- $69/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $265,500
Offer ≤ $265,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.