For saleSingle family
$632,875
1095 Adamstown Dr
Rosemount MN 55068
5 beds, 4 baths, 2,480 sqft
1095 Adamstown Dr is a 5 beds, 4 baths, 2,480 sqft single family home for sale at $632,875 in Rosemount MN 55068. At 20% down it rents for an estimated $3,100/mo and returns -$1,418/mo a month at a 4.0% 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
- $3,100/mo
- Monthly cash flow
- -$1,418/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $367,500
Offer ≤ $367,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading