For saleTownhouse
$304,900
1218 Upper 142nd St E
Rosemount MN 55068
3 beds, 3 baths, 2,236 sqft
1218 Upper 142nd St E is a 3 beds, 3 baths, 2,236 sqft townhouse home for sale at $304,900 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns $192/mo a month at a 7.4% 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
- $192/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $278,000
Offer ≤ $278,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading