For saleSingle family
$475,000
6160 Cody Ln NW
Rochester MN 55901
4 beds, 3 baths, 2,104 sqft
6160 Cody Ln NW is a 4 beds, 3 baths, 2,104 sqft single family home for sale at $475,000 in Rochester MN 55901. At 20% down it rents for an estimated $2,300/mo and returns -$1,091/mo a month at a 3.9% 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
- $2,300/mo
- Monthly cash flow
- -$1,091/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.8%
- Max offer
- $272,500
Offer ≤ $272,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading