For saleSingle family
$549,000
2823 Dunlap Ln SE
Rochester MN 55904
4 beds, 3 baths, 2,650 sqft
2823 Dunlap Ln SE is a 4 beds, 3 baths, 2,650 sqft single family home for sale at $549,000 in Rochester MN 55904. At 20% down it rents for an estimated $4,000/mo and returns $150/mo a month at a 6.8% 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
- $4,000/mo
- Monthly cash flow
- $150/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $479,000
Offer ≤ $479,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.