For saleSingle family
$389,900
3290 147th St W
Rosemount MN 55068
4 beds, 2 baths, 2,100 sqft
3290 147th St W is a 4 beds, 2 baths, 2,100 sqft single family home for sale at $389,900 in Rosemount MN 55068. At 20% down it rents for an estimated $2,925/mo and returns $190/mo a month at a 7.1% 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
- $2,925/mo
- Monthly cash flow
- $190/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $350,500
Offer ≤ $350,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.