For saleSingle family
$964,900
4184 Stone Point Dr NE
Rochester MN 55906
4 beds, 4 baths, 3,852 sqft
4184 Stone Point Dr NE is a 4 beds, 4 baths, 3,852 sqft single family home for sale at $964,900 in Rochester MN 55906. At 20% down it rents for an estimated $2,225/mo and returns -$4,663/mo a month at a 0.9% 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
- $2,225/mo
- Monthly cash flow
- -$4,663/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -29.0%
- Max offer
- $267,000
Offer ≤ $267,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading