For saleTownhouse
$345,990
1048 130th Ct E
Rosemount MN 55068
3 beds, 2.5 baths, 1,772 sqft
1048 130th Ct E is a 3 beds, 2.5 baths, 1,772 sqft townhouse home for sale at $345,990 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns -$117/mo a month at a 6.3% 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
- $2,500/mo
- Monthly cash flow
- -$117/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -2.0%
- Max offer
- $274,000
Offer ≤ $274,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading