For saleSingle family
$590,450
1261 150th St W
Rosemount MN 55068
3 beds, 2 baths, 1,886 sqft
1261 150th St W is a 3 beds, 2 baths, 1,886 sqft single family home for sale at $590,450 in Rosemount MN 55068. At 20% down it rents for an estimated $2,500/mo and returns -$1,715/mo a month at a 3.2% 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
- -$1,715/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.4%
- Max offer
- $297,000
Offer ≤ $297,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading