For saleSingle family
$1,200,000
5730 Heather Dr SW
Rochester MN 55902
5 beds, 3 baths, 4,369 sqft
5730 Heather Dr SW is a 5 beds, 3 baths, 4,369 sqft single family home for sale at $1,200,000 in Rochester MN 55902. At 20% down it rents for an estimated $3,675/mo and returns -$4,892/mo a month at a 1.8% 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
- $3,675/mo
- Monthly cash flow
- -$4,892/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.5%
- Max offer
- $438,500
Offer ≤ $438,500 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading