For saleSingle family
$519,990
1051 Adamstown Dr
Rosemount MN 55068
4 beds, 3 baths, 2,309 sqft
1051 Adamstown Dr is a 4 beds, 3 baths, 2,309 sqft single family home for sale at $519,990 in Rosemount MN 55068. At 20% down it rents for an estimated $2,800/mo and returns -$912/mo a month at a 4.6% 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
- $2,800/mo
- Monthly cash flow
- -$912/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.5%
- Max offer
- $331,500
Offer ≤ $331,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading