For saleTownhouse
$229,900
5631 White Oaks Ln NW
Rochester MN 55901
2 beds, 1 bath, 1,118 sqft
5631 White Oaks Ln NW is a 2 beds, 1 bath, 1,118 sqft townhouse home for sale at $229,900 in Rochester MN 55901. At 20% down it rents for an estimated $2,150/mo and returns $394/mo a month at a 8.7% 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
- $394/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.3%
- Max offer
- $229,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading