For saleSingle family
$369,900
3759 11th Ave SW
Rochester MN 55902
4 beds, 2 baths, 2,062 sqft
3759 11th Ave SW is a 4 beds, 2 baths, 2,062 sqft single family home for sale at $369,900 in Rochester MN 55902. At 20% down it rents for an estimated $4,100/mo and returns $1,459/mo a month at a 11.4% 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
- $4,100/mo
- Monthly cash flow
- $1,459/mo
- Cap rate
- 11.4%
- Cash-on-cash
- 23.7%
- Max offer
- $369,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading