For saleTownhouse
$345,000
13703 Victoria Meadows Ct
Rosemount MN 55068
4 beds, 2.5 baths, 1,798 sqft
13703 Victoria Meadows Ct is a 4 beds, 2.5 baths, 1,798 sqft townhouse home for sale at $345,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,800/mo and returns $189/mo a month at a 7.3% 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
- $2,800/mo
- Monthly cash flow
- $189/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $311,000
Offer ≤ $311,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading