For saleTownhouse
$575,000
3862 Berkshire Rd SW
Rochester MN 55902
2 beds, 2 baths, 1,767 sqft
3862 Berkshire Rd SW is a 2 beds, 2 baths, 1,767 sqft townhouse home for sale at $575,000 in Rochester MN 55902. At 20% down it rents for an estimated $1,325/mo and returns -$2,631/mo a month at a 1.2% 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
- $1,325/mo
- Monthly cash flow
- -$2,631/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.5%
- Max offer
- $153,500
Offer ≤ $153,500 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading