For saleSingle family
$325,985
15012 Ahena Curv
Rosemount MN 55068
3 beds, 2.5 baths, 1,769 sqft
15012 Ahena Curv is a 3 beds, 2.5 baths, 1,769 sqft single family home for sale at $325,985 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns $173/mo a month at a 7.3% 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
- $2,500/mo
- Monthly cash flow
- $173/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $295,000
Offer ≤ $295,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading