For saleSingle family
$574,460
14875 Artaine Trl W
Rosemount MN 55068
2 beds, 2 baths, 1,892 sqft
14875 Artaine Trl W is a 2 beds, 2 baths, 1,892 sqft single family home for sale at $574,460 in Rosemount MN 55068. At 20% down it rents for an estimated $2,100/mo and returns -$2,001/mo a month at a 2.5% 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
- $2,100/mo
- Monthly cash flow
- -$2,001/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.9%
- Max offer
- $250,000
Offer ≤ $250,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading