For saleTownhouse
$349,990
14928 Avondale Vw
Rosemount MN 55068
3 beds, 3 baths, 2,020 sqft
14928 Avondale Vw is a 3 beds, 3 baths, 2,020 sqft townhouse home for sale at $349,990 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns -$130/mo a month at a 6.2% 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
- -$130/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.2%
- Max offer
- $276,000
Offer ≤ $276,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading