For saleSingle family
$190,000
2575 130th St W
Rosemount MN 55068
3 beds, 2 baths, 1,280 sqft
2575 130th St W is a 3 beds, 2 baths, 1,280 sqft single family home for sale at $190,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns $1,144/mo a month at a 13.9% 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
- $2,500/mo
- Monthly cash flow
- $1,144/mo
- Cap rate
- 13.9%
- Cash-on-cash
- 36.1%
- Max offer
- $190,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading