For saleTownhouse
$370,275
1064 130th Ct E
Rosemount MN 55068
3 beds, 3 baths, 1,722 sqft
1064 130th Ct E is a 3 beds, 3 baths, 1,722 sqft townhouse home for sale at $370,275 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns -$280/mo a month at a 5.8% 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
- -$280/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.5%
- Max offer
- $274,000
Offer ≤ $274,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading