For saleTownhouse
$500,000
3274 James Ln NE
Rochester MN 55906
4 beds, 3 baths, 2,678 sqft
3274 James Ln NE is a 4 beds, 3 baths, 2,678 sqft townhouse home for sale at $500,000 in Rochester MN 55906. At 20% down it rents for an estimated $2,250/mo and returns -$1,305/mo a month at a 3.5% 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
- $2,250/mo
- Monthly cash flow
- -$1,305/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.7%
- Max offer
- $255,500
Offer ≤ $255,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading