For saleSingle family
$549,900
2403 Tee Time Rd SE
Rochester MN 55904
5 beds, 3 baths, 3,007 sqft
2403 Tee Time Rd SE is a 5 beds, 3 baths, 3,007 sqft single family home for sale at $549,900 in Rochester MN 55904. At 20% down it rents for an estimated $2,450/mo and returns -$1,476/mo a month at a 3.4% 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
- $2,450/mo
- Monthly cash flow
- -$1,476/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.1%
- Max offer
- $290,500
Offer ≤ $290,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading