For saleSingle family
$390,000
4289 159th Ct W
Rosemount MN 55068
4 beds, 2 baths, 1,796 sqft
4289 159th Ct W is a 4 beds, 2 baths, 1,796 sqft single family home for sale at $390,000 in Rosemount MN 55068. At 20% down it rents for an estimated $3,125/mo and returns $341/mo a month at a 7.7% 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
- $3,125/mo
- Monthly cash flow
- $341/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $368,500
Offer ≤ $368,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading