For saleSingle family
$369,000
1054 Falcon Rd SE
Rochester MN 55904
3 beds, 2 baths, 1,907 sqft
1054 Falcon Rd SE is a 3 beds, 2 baths, 1,907 sqft single family home for sale at $369,000 in Rochester MN 55904. At 20% down it rents for an estimated $2,650/mo and returns $16/mo a month at a 6.7% 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
- $2,650/mo
- Monthly cash flow
- $16/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.3%
- Max offer
- $313,000
Offer ≤ $313,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading