For saleSingle family
$369,500
3926 Manorwoods Dr NW
Rochester MN 55901
5 beds, 3 baths, 2,443 sqft
3926 Manorwoods Dr NW is a 5 beds, 3 baths, 2,443 sqft single family home for sale at $369,500 in Rochester MN 55901. At 20% down it rents for an estimated $3,350/mo and returns $712/mo a month at a 9.0% 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
- $3,350/mo
- Monthly cash flow
- $712/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.6%
- Max offer
- $369,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading