For saleSingle family
$340,000
3956 Oak Park Cir SE
Rochester MN 55904
5 beds, 2 baths, 2,206 sqft
3956 Oak Park Cir SE is a 5 beds, 2 baths, 2,206 sqft single family home for sale at $340,000 in Rochester MN 55904. At 20% down it rents for an estimated $3,525/mo and returns $1,098/mo a month at a 10.5% 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
- $3,525/mo
- Monthly cash flow
- $1,098/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.4%
- Max offer
- $340,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading