For saleSingle family
$625,000
1657 Century Ridge Ln NE
Rochester MN 55906
5 beds, 3 baths, 2,745 sqft
1657 Century Ridge Ln NE is a 5 beds, 3 baths, 2,745 sqft single family home for sale at $625,000 in Rochester MN 55906. At 20% down it rents for an estimated $2,575/mo and returns -$1,887/mo a month at a 3.0% 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
- $2,575/mo
- Monthly cash flow
- -$1,887/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.1%
- Max offer
- $306,000
Offer ≤ $306,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading