For saleSingle family
$460,000
1103 Southern Hills Ln SW
Rochester MN 55902
5 beds, 3 baths, 3,057 sqft
1103 Southern Hills Ln SW is a 5 beds, 3 baths, 3,057 sqft single family home for sale at $460,000 in Rochester MN 55902. At 20% down it rents for an estimated $4,600/mo and returns $1,316/mo a month at a 10.1% 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
- $4,600/mo
- Monthly cash flow
- $1,316/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $460,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading