For saleTownhouse
$334,990
13713 Victoria Meadows Ct
Rosemount MN 55068
3 beds, 2.5 baths, 1,665 sqft
13713 Victoria Meadows Ct is a 3 beds, 2.5 baths, 1,665 sqft townhouse home for sale at $334,990 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns -$44/mo a month at a 6.5% 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
- -$44/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.8%
- Max offer
- $274,000
Offer ≤ $274,000 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading