For saleTownhouse
$355,000
13753 Victoria Meadows Ct
Rosemount MN 55068
4 beds, 2.5 baths, 1,798 sqft
13753 Victoria Meadows Ct is a 4 beds, 2.5 baths, 1,798 sqft townhouse home for sale at $355,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,700/mo and returns $67/mo a month at a 6.7% 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
- $2,700/mo
- Monthly cash flow
- $67/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $303,500
Offer ≤ $303,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.