For saleTownhouse
$232,950
2605 136th St W Unit 134
Rosemount MN 55068
2 beds, 1.5 baths, 1,382 sqft
2605 136th St W Unit 134 is a 2 beds, 1.5 baths, 1,382 sqft townhouse home for sale at $232,950 in Rosemount MN 55068. At 20% down it rents for an estimated $2,025/mo and returns $88/mo a month at a 7.0% 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
- $2,025/mo
- Monthly cash flow
- $88/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.3%
- Max offer
- $204,500
Offer ≤ $204,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.