For saleSingle family
$315,000
14669 Danbury Ave W
Rosemount MN 55068
4 beds, 1 bath, 1,790 sqft
14669 Danbury Ave W is a 4 beds, 1 bath, 1,790 sqft single family home for sale at $315,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,900/mo and returns $651/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
- $2,900/mo
- Monthly cash flow
- $651/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.4%
- Max offer
- $315,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading