For saleTownhouse
$391,190
112 Brookehaven Dr SE
Rochester MN 55904
3 beds, 3 baths, 1,722 sqft
112 Brookehaven Dr SE is a 3 beds, 3 baths, 1,722 sqft townhouse home for sale at $391,190 in Rochester MN 55904. At 20% down it rents for an estimated $1,875/mo and returns -$938/mo a month at a 3.8% 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
- $1,875/mo
- Monthly cash flow
- -$938/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.4%
- Max offer
- $210,000
Offer ≤ $210,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading