For saleTownhouse
$255,000
5099 61st St NW
Rochester MN 55901
2 beds, 1.5 baths, 1,464 sqft
5099 61st St NW is a 2 beds, 1.5 baths, 1,464 sqft townhouse home for sale at $255,000 in Rochester MN 55901. At 20% down it rents for an estimated $2,150/mo and returns $161/mo a month at a 7.4% 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
- $2,150/mo
- Monthly cash flow
- $161/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $232,500
Offer ≤ $232,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading