For saleSingle family
$399,900
1819 Wilshire Dr NE
Rochester MN 55906
4 beds, 2.5 baths, 2,836 sqft
1819 Wilshire Dr NE is a 4 beds, 2.5 baths, 2,836 sqft single family home for sale at $399,900 in Rochester MN 55906. At 20% down it rents for an estimated $2,225/mo and returns -$630/mo a month at a 4.8% 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
- $2,225/mo
- Monthly cash flow
- -$630/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.4%
- Max offer
- $263,500
Offer ≤ $263,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading