For saleSingle family
$445,000
2540 28th St SE
Rochester MN 55904
4 beds, 2.5 baths, 2,464 sqft
2540 28th St SE is a 4 beds, 2.5 baths, 2,464 sqft single family home for sale at $445,000 in Rochester MN 55904. At 20% down it rents for an estimated $4,000/mo and returns $879/mo a month at a 8.9% 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
- $4,000/mo
- Monthly cash flow
- $879/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.9%
- Max offer
- $445,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.