For saleSingle family
$351,200
14461 Allerton Way
Rosemount MN 55068
3 beds, 2 baths, 1,719 sqft
14461 Allerton Way is a 3 beds, 2 baths, 1,719 sqft single family home for sale at $351,200 in Rosemount MN 55068. At 20% down it rents for an estimated $2,700/mo and returns $193/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
- $2,700/mo
- Monthly cash flow
- $193/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $318,500
Offer ≤ $318,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading