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 $2,400/mo and returns $155/mo a month at a 7.2% 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
- $2,400/mo
- Monthly cash flow
- $155/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.5%
- Max offer
- $239,500
Offer ≤ $239,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.