For saleSingle family
$649,900
2555 Sand Trap Rd SE
Rochester MN 55904
5 beds, 3 baths, 3,432 sqft
2555 Sand Trap Rd SE is a 5 beds, 3 baths, 3,432 sqft single family home for sale at $649,900 in Rochester MN 55904. At 20% down it rents for an estimated $2,475/mo and returns -$2,164/mo a month at a 2.7% 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
- $2,475/mo
- Monthly cash flow
- -$2,164/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -20.0%
- Max offer
- $294,000
Offer ≤ $294,000 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading