For saleSingle family
$240,000
3320 Upper 143rd St W
Rosemount MN 55068
3 beds, 1 bath, 1,733 sqft
3320 Upper 143rd St W is a 3 beds, 1 bath, 1,733 sqft single family home for sale at $240,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,050/mo and returns $337/mo a month at a 8.3% 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
- $2,050/mo
- Monthly cash flow
- $337/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.4%
- Max offer
- $240,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading