For saleTownhouse
$400,650
5401 Queens Dr NW
Rochester MN 55901
3 beds, 3 baths, 1,772 sqft
5401 Queens Dr NW is a 3 beds, 3 baths, 1,772 sqft townhouse home for sale at $400,650 in Rochester MN 55901. At 20% down it rents for an estimated $1,750/mo and returns -$1,147/mo a month at a 3.2% 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
- $1,750/mo
- Monthly cash flow
- -$1,147/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.2%
- Max offer
- $192,000
Offer ≤ $192,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading