For saleTownhouse
$369,900
5299 Supalla Ct NW
Rochester MN 55901
3 beds, 3 baths, 2,048 sqft
5299 Supalla Ct NW is a 3 beds, 3 baths, 2,048 sqft townhouse home for sale at $369,900 in Rochester MN 55901. At 20% down it rents for an estimated $1,750/mo and returns -$981/mo a month at a 3.5% 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
- $1,750/mo
- Monthly cash flow
- -$981/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.9%
- Max offer
- $187,000
Offer ≤ $187,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading