For saleSingle family
$310,985
15146 Archdale Ln
Rosemount MN 55068
3 beds, 2.5 baths, 1,782 sqft
15146 Archdale Ln is a 3 beds, 2.5 baths, 1,782 sqft single family home for sale at $310,985 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns $280/mo a month at a 7.7% 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
- $280/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.4%
- Max offer
- $295,000
Offer ≤ $295,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading