For saleSingle family
$319,770
1533 Damon Ct SE
Rochester MN 55904
4 beds, 2 baths, 2,215 sqft
1533 Damon Ct SE is a 4 beds, 2 baths, 2,215 sqft single family home for sale at $319,770 in Rochester MN 55904. At 20% down it rents for an estimated $2,400/mo and returns $157/mo a month at a 7.1% 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
- $2,400/mo
- Monthly cash flow
- $157/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.0%
- Max offer
- $287,500
Offer ≤ $287,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.