For saleTownhouse
$387,990
14932 Avondale Vw
Rosemount MN 55068
3 beds, 2.5 baths, 1,974 sqft
14932 Avondale Vw is a 3 beds, 2.5 baths, 1,974 sqft townhouse home for sale at $387,990 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns -$384/mo a month at a 5.5% 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
- -$384/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.9%
- Max offer
- $276,000
Offer ≤ $276,000 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading