For saleSingle family
$247,900
5157 Weatherstone Dr NW
Rochester MN 55901
2 beds, 2 baths, 1,160 sqft
5157 Weatherstone Dr NW is a 2 beds, 2 baths, 1,160 sqft single family home for sale at $247,900 in Rochester MN 55901. At 20% down it rents for an estimated $2,150/mo and returns $380/mo a month at a 8.5% 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
- $2,150/mo
- Monthly cash flow
- $380/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.2%
- Max offer
- $247,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading