For saleSingle family
$494,900
2101 Starburst Dr SW
Rochester MN 55902
4 beds, 3 baths, 2,322 sqft
2101 Starburst Dr SW is a 4 beds, 3 baths, 2,322 sqft single family home for sale at $494,900 in Rochester MN 55902. At 20% down it rents for an estimated $4,300/mo and returns $767/mo a month at a 8.5% 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
- $4,300/mo
- Monthly cash flow
- $767/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.3%
- Max offer
- $494,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading