For saleCondo
$189,900
6613 162nd Ct Unit 323
Rosemount MN 55068
2 beds, 1 bath, 960 sqft
6613 162nd Ct Unit 323 is a 2 beds, 1 bath, 960 sqft condo home for sale at $189,900 in Rosemount MN 55068. At 20% down it rents for an estimated $1,850/mo and returns $154/mo a month at a 7.6% 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
- $1,850/mo
- Monthly cash flow
- $154/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.9%
- Max offer
- $177,500
Offer ≤ $177,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading