For saleTownhouse
$245,000
5133 Weatherstone Dr NW
Rochester MN 55901
2 beds, 1.5 baths, 1,152 sqft
5133 Weatherstone Dr NW is a 2 beds, 1.5 baths, 1,152 sqft townhouse home for sale at $245,000 in Rochester MN 55901. At 20% down it rents for an estimated $2,150/mo and returns $283/mo a month at a 8.1% 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
- $283/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 6.9%
- Max offer
- $239,500
Offer ≤ $239,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading