For saleSingle family
$343,985
15114 Archdale Ln
Rosemount MN 55068
3 beds, 2.5 baths, 1,769 sqft
15114 Archdale Ln is a 3 beds, 2.5 baths, 1,769 sqft single family home for sale at $343,985 in Rosemount MN 55068. At 20% down it rents for an estimated $2,400/mo and returns -$13/mo a month at a 6.5% 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
- $2,400/mo
- Monthly cash flow
- -$13/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.2%
- Max offer
- $287,500
Offer ≤ $287,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.