For saleSingle family
$294,990
1080 151st St W
Rosemount MN 55068
3 beds, 3 baths, 1,769 sqft
1080 151st St W is a 3 beds, 3 baths, 1,769 sqft single family home for sale at $294,990 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns $394/mo a month at a 8.3% 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
- $394/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.0%
- Max offer
- $294,990
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading