For saleTownhouse
$265,000
13793 Atwood Ave Unit 1706
Rosemount MN 55068
3 beds, 1.5 baths, 1,521 sqft
13793 Atwood Ave Unit 1706 is a 3 beds, 1.5 baths, 1,521 sqft townhouse home for sale at $265,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns $222/mo a month at a 7.7% 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
- $222/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.0%
- Max offer
- $248,500
Offer ≤ $248,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading