For saleSingle family
$360,000
2211 Regent Ln SW
Rochester MN 55902
4 beds, 2.5 baths, 2,115 sqft
2211 Regent Ln SW is a 4 beds, 2.5 baths, 2,115 sqft single family home for sale at $360,000 in Rochester MN 55902. At 20% down it rents for an estimated $2,750/mo and returns $180/mo a month at a 7.3% 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
- $2,750/mo
- Monthly cash flow
- $180/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.0%
- Max offer
- $324,500
Offer ≤ $324,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading