For saleSingle family
$687,415
14822 Artaine Trl W
Rosemount MN 55068
4 beds, 3 baths, 3,191 sqft
14822 Artaine Trl W is a 4 beds, 3 baths, 3,191 sqft single family home for sale at $687,415 in Rosemount MN 55068. At 20% down it rents for an estimated $3,000/mo and returns -$1,907/mo a month at a 3.3% 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
- $3,000/mo
- Monthly cash flow
- -$1,907/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.6%
- Max offer
- $356,000
Offer ≤ $356,000 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading