For saleTownhouse
$350,000
1431 Kings Run Dr NW
Rochester MN 55901
4 beds, 3 baths, 1,927 sqft
1431 Kings Run Dr NW is a 4 beds, 3 baths, 1,927 sqft townhouse home for sale at $350,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,950/mo and returns -$818/mo a month at a 3.9% 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
- $1,950/mo
- Monthly cash flow
- -$818/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $190,500
Offer ≤ $190,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading