For saleSingle family
$340,000
4050 Upper 149th St W
Rosemount MN 55068
4 beds, 2 baths, 1,753 sqft
4050 Upper 149th St W is a 4 beds, 2 baths, 1,753 sqft single family home for sale at $340,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,900/mo and returns $473/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
- $2,900/mo
- Monthly cash flow
- $473/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.3%
- Max offer
- $340,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading