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 $2,500/mo and returns $37/mo a month at a 6.6% 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
- $37/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.6%
- Max offer
- $299,500
Offer ≤ $299,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.