For saleSingle family
$575,000
3440 18th Ave SW
Rochester MN 55902
5 beds, 3.5 baths, 3,284 sqft
3440 18th Ave SW is a 5 beds, 3.5 baths, 3,284 sqft single family home for sale at $575,000 in Rochester MN 55902. At 20% down it rents for an estimated $4,900/mo and returns $795/mo a month at a 8.3% 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
- $4,900/mo
- Monthly cash flow
- $795/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.3%
- Max offer
- $575,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading