For saleSingle family
$499,900
6813 Woodbine Ct SE
Rochester MN 55904
4 beds, 3 baths, 2,784 sqft
6813 Woodbine Ct SE is a 4 beds, 3 baths, 2,784 sqft single family home for sale at $499,900 in Rochester MN 55904. At 20% down it rents for an estimated $3,900/mo and returns $331/mo a month at a 7.5% 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
- $3,900/mo
- Monthly cash flow
- $331/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $460,500
Offer ≤ $460,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading