For saleTownhouse
$388,490
1072 130th Ct E
Rosemount MN 55068
3 beds, 3 baths, 1,667 sqft
1072 130th Ct E is a 3 beds, 3 baths, 1,667 sqft townhouse home for sale at $388,490 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns -$401/mo a month at a 5.4% 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
- -$401/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.2%
- Max offer
- $274,500
Offer ≤ $274,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading