For saleTownhouse
$440,000
2544 Superior Ln NW
Rochester MN 55901
4 beds, 4 baths, 3,153 sqft
2544 Superior Ln NW is a 4 beds, 4 baths, 3,153 sqft townhouse home for sale at $440,000 in Rochester MN 55901. At 20% down it rents for an estimated $2,150/mo and returns -$1,139/mo a month at a 3.6% 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
- $2,150/mo
- Monthly cash flow
- -$1,139/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.5%
- Max offer
- $226,000
Offer ≤ $226,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading