For saleSingle family
$400,000
3740 Manorwoods Dr NW
Rochester MN 55901
5 beds, 2.5 baths, 2,760 sqft
3740 Manorwoods Dr NW is a 5 beds, 2.5 baths, 2,760 sqft single family home for sale at $400,000 in Rochester MN 55901. At 20% down it rents for an estimated $2,800/mo and returns -$5/mo a month at a 6.5% 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
- $2,800/mo
- Monthly cash flow
- -$5/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.1%
- Max offer
- $335,500
Offer ≤ $335,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.