For saleTownhouse
$324,990
1058 Anmeadle Row
Rosemount MN 55068
3 beds, 3 baths, 1,772 sqft
1058 Anmeadle Row is a 3 beds, 3 baths, 1,772 sqft townhouse home for sale at $324,990 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns $78/mo a month at a 7.0% 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
- $2,500/mo
- Monthly cash flow
- $78/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.4%
- Max offer
- $280,500
Offer ≤ $280,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading