For saleSingle family
$455,000
1055 Adamstown Dr
Rosemount MN 55068
3 beds, 2.5 baths, 1,956 sqft
1055 Adamstown Dr is a 3 beds, 2.5 baths, 1,956 sqft single family home for sale at $455,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns -$748/mo a month at a 4.7% 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
- $2,500/mo
- Monthly cash flow
- -$748/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.9%
- Max offer
- $296,000
Offer ≤ $296,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading