For saleSingle family
$2,100,000
1335 Hamlet Rd SW
Rochester MN 55902
5 beds, 5 baths, 5,649 sqft
1335 Hamlet Rd SW is a 5 beds, 5 baths, 5,649 sqft single family home for sale at $2,100,000 in Rochester MN 55902. At 20% down it rents for an estimated $3,050/mo and returns -$11,941/mo a month at a -0.2% 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
- $3,050/mo
- Monthly cash flow
- -$11,941/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.1%
- Max offer
- $369,500
Offer ≤ $369,500 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading