For saleSingle family
$340,000
4552 Manor Brook Dr NW
Rochester MN 55901
4 beds, 2 baths, 1,288 sqft
4552 Manor Brook Dr NW is a 4 beds, 2 baths, 1,288 sqft single family home for sale at $340,000 in Rochester MN 55901. At 20% down it rents for an estimated $3,000/mo and returns $573/mo a month at a 8.7% 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
- $3,000/mo
- Monthly cash flow
- $573/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.1%
- Max offer
- $340,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading