For saleTownhouse
$309,985
15000 Archdale Ln
Rosemount MN 55068
3 beds, 2.5 baths, 1,782 sqft
15000 Archdale Ln is a 3 beds, 2.5 baths, 1,782 sqft townhouse home for sale at $309,985 in Rosemount MN 55068. At 20% down it rents for an estimated $2,400/mo and returns $88/mo a month at a 6.9% 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
- $88/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.7%
- Max offer
- $268,500
Offer ≤ $268,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.