For saleSingle family
$550,000
3425 Pinewood Rd SE
Rochester MN 55904
4 beds, 2 baths, 2,028 sqft
3425 Pinewood Rd SE is a 4 beds, 2 baths, 2,028 sqft single family home for sale at $550,000 in Rochester MN 55904. At 20% down it rents for an estimated $4,000/mo and returns $74/mo a month at a 6.8% 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
- $4,000/mo
- Monthly cash flow
- $74/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.8%
- Max offer
- $472,500
Offer ≤ $472,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading