For saleTownhouse
$254,900
5155 61st St NW
Rochester MN 55901
2 beds, 1.5 baths, 1,350 sqft
5155 61st St NW is a 2 beds, 1.5 baths, 1,350 sqft townhouse home for sale at $254,900 in Rochester MN 55901. At 20% down it rents for an estimated $2,150/mo and returns $227/mo a month at a 7.7% 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
- $2,150/mo
- Monthly cash flow
- $227/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.3%
- Max offer
- $240,500
Offer ≤ $240,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading