For saleSingle family
$409,900
2136 Ashland Dr NW
Rochester MN 55901
4 beds, 3 baths, 2,318 sqft
2136 Ashland Dr NW is a 4 beds, 3 baths, 2,318 sqft single family home for sale at $409,900 in Rochester MN 55901. At 20% down it rents for an estimated $3,300/mo and returns $374/mo a month at a 7.8% 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
- $3,300/mo
- Monthly cash flow
- $374/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.5%
- Max offer
- $389,500
Offer ≤ $389,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading