For saleTownhouse
$379,900
13349 Bronze Pkwy
Rosemount MN 55068
3 beds, 3 baths, 2,040 sqft
13349 Bronze Pkwy is a 3 beds, 3 baths, 2,040 sqft townhouse home for sale at $379,900 in Rosemount MN 55068. At 20% down it rents for an estimated $2,400/mo and returns -$543/mo a month at a 5.0% 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
- $2,400/mo
- Monthly cash flow
- -$543/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.6%
- Max offer
- $249,500
Offer ≤ $249,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading