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 $3,100/mo and returns $305/mo a month at a 7.4% 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
- $3,100/mo
- Monthly cash flow
- $305/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.6%
- Max offer
- $371,000
Offer ≤ $371,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.