For saleSingle family
$398,500
3375 145th St W
Rosemount MN 55068
5 beds, 2 baths, 2,560 sqft
3375 145th St W is a 5 beds, 2 baths, 2,560 sqft single family home for sale at $398,500 in Rosemount MN 55068. At 20% down it rents for an estimated $3,250/mo and returns $405/mo a month at a 7.9% 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
- $3,250/mo
- Monthly cash flow
- $405/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.1%
- Max offer
- $383,500
Offer ≤ $383,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading