For saleTownhouse
$519,900
14329 Rochester St NE
Ham Lake MN 55304
3 beds, 3 baths, 3,042 sqft
14329 Rochester St NE is a 3 beds, 3 baths, 3,042 sqft townhouse home for sale at $519,900 in Ham Lake MN 55304. At 20% down it rents for an estimated $2,350/mo and returns -$1,383/mo a month at a 3.5% 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
- $2,350/mo
- Monthly cash flow
- -$1,383/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.0%
- Max offer
- $262,500
Offer ≤ $262,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading