For saleSingle family
$345,000
259 Brookestone Dr SE
Rochester MN 55904
4 beds, 2 baths, 1,718 sqft
259 Brookestone Dr SE is a 4 beds, 2 baths, 1,718 sqft single family home for sale at $345,000 in Rochester MN 55904. At 20% down it rents for an estimated $3,000/mo and returns $537/mo a month at a 8.5% 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
- $3,000/mo
- Monthly cash flow
- $537/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.3%
- Max offer
- $345,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading