For saleTownhouse
$355,900
13769 Kaylemore Trl
Rosemount MN 55068
4 beds, 2.5 baths, 1,965 sqft
13769 Kaylemore Trl is a 4 beds, 2.5 baths, 1,965 sqft townhouse home for sale at $355,900 in Rosemount MN 55068. At 20% down it rents for an estimated $2,800/mo and returns $161/mo a month at a 7.1% 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
- $161/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $316,000
Offer ≤ $316,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.