For saleTownhouse
$170,000
2217 Valleyhigh Dr NW
Rochester MN 55901
2 beds, 1 bath, 1,142 sqft
2217 Valleyhigh Dr NW is a 2 beds, 1 bath, 1,142 sqft townhouse home for sale at $170,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,500/mo and returns $121/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
- $1,500/mo
- Monthly cash flow
- $121/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.3%
- Max offer
- $156,500
Offer ≤ $156,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.