For saleSingle family
$363,631
3631 Upper 149th St W
Rosemount MN 55068
5 beds, 2 baths, 1,680 sqft
3631 Upper 149th St W is a 5 beds, 2 baths, 1,680 sqft single family home for sale at $363,631 in Rosemount MN 55068. At 20% down it rents for an estimated $3,250/mo and returns $654/mo a month at a 8.8% 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
- $654/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.8%
- Max offer
- $363,631
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading