For saleSingle family
$514,900
3407 Birchwood Ln SW
Rochester MN 55902
4 beds, 3 baths, 2,624 sqft
3407 Birchwood Ln SW is a 4 beds, 3 baths, 2,624 sqft single family home for sale at $514,900 in Rochester MN 55902. At 20% down it rents for an estimated $4,100/mo and returns $424/mo a month at a 7.7% 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
- $4,100/mo
- Monthly cash flow
- $424/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 4.9%
- Max offer
- $484,000
Offer ≤ $484,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading