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 $2,500/mo and returns $115/mo a month at a 6.9% 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
- $2,500/mo
- Monthly cash flow
- $115/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.0%
- Max offer
- $299,500
Offer ≤ $299,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.