For saleSingle family
$314,900
3325 148th St W
Rosemount MN 55068
4 beds, 2 baths, 1,785 sqft
3325 148th St W is a 4 beds, 2 baths, 1,785 sqft single family home for sale at $314,900 in Rosemount MN 55068. At 20% down it rents for an estimated $2,900/mo and returns $652/mo a month at a 9.2% 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
- $2,900/mo
- Monthly cash flow
- $652/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.4%
- Max offer
- $314,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading