For saleTownhouse
$275,000
13729 Atrium Ave Unit 2202
Rosemount MN 55068
3 beds, 3 baths, 1,650 sqft
13729 Atrium Ave Unit 2202 is a 3 beds, 3 baths, 1,650 sqft townhouse home for sale at $275,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns $357/mo a month at a 8.2% 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
- $2,500/mo
- Monthly cash flow
- $357/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.8%
- Max offer
- $273,500
Offer ≤ $273,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading