For saleSingle family
$499,900
3799 Odyssey Dr SW
Rochester MN 55902
4 beds, 3 baths, 2,736 sqft
3799 Odyssey Dr SW is a 4 beds, 3 baths, 2,736 sqft single family home for sale at $499,900 in Rochester MN 55902. At 20% down it rents for an estimated $4,300/mo and returns $731/mo a month at a 8.4% 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
- $4,300/mo
- Monthly cash flow
- $731/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.8%
- Max offer
- $499,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading