For saleTownhouse
$147,000
4233 Mallard Pl SE
Rochester MN 55904
3 beds, 2 baths, 1,494 sqft
4233 Mallard Pl SE is a 3 beds, 2 baths, 1,494 sqft townhouse home for sale at $147,000 in Rochester MN 55904. At 20% down it rents for an estimated $1,675/mo and returns $493/mo a month at a 10.7% 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
- $1,675/mo
- Monthly cash flow
- $493/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.1%
- Max offer
- $147,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading