For saleSingle family
$460,965
1165 Annacotte Ln
Rosemount MN 55068
3 beds, 3 baths, 2,123 sqft
1165 Annacotte Ln is a 3 beds, 3 baths, 2,123 sqft single family home for sale at $460,965 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns -$791/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
- $2,500/mo
- Monthly cash flow
- -$791/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.3%
- Max offer
- $296,000
Offer ≤ $296,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading