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 $1,900/mo and returns $161/mo a month at a 7.3% 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
- $1,900/mo
- Monthly cash flow
- $161/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $227,500
Offer ≤ $227,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.