For saleSingle family
$630,470
5169 Journey Ln NE
Rochester MN 55906
4 beds, 3 baths, 2,693 sqft
5169 Journey Ln NE is a 4 beds, 3 baths, 2,693 sqft single family home for sale at $630,470 in Rochester MN 55906. At 20% down it rents for an estimated $2,125/mo and returns -$2,376/mo a month at a 2.1% 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
- $2,125/mo
- Monthly cash flow
- -$2,376/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.6%
- Max offer
- $253,000
Offer ≤ $253,000 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading