For saleTownhouse
$325,000
1671 144th St E
Rosemount MN 55068
3 beds, 2.5 baths, 1,777 sqft
1671 144th St E is a 3 beds, 2.5 baths, 1,777 sqft townhouse home for sale at $325,000 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns $90/mo a month at a 6.8% 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
- $2,500/mo
- Monthly cash flow
- $90/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.7%
- Max offer
- $281,500
Offer ≤ $281,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.