For saleSingle family
$320,000
2736 Rose Dr SE
Rochester MN 55904
4 beds, 2 baths, 2,118 sqft
2736 Rose Dr SE is a 4 beds, 2 baths, 2,118 sqft single family home for sale at $320,000 in Rochester MN 55904. At 20% down it rents for an estimated $2,400/mo and returns $156/mo a month at a 7.1% 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
- $2,400/mo
- Monthly cash flow
- $156/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $287,500
Offer ≤ $287,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.