For saleSingle family
$485,000
816 Southern Woods Pl SW
Rochester MN 55902
4 beds, 3 baths, 2,623 sqft
816 Southern Woods Pl SW is a 4 beds, 3 baths, 2,623 sqft single family home for sale at $485,000 in Rochester MN 55902. At 20% down it rents for an estimated $3,900/mo and returns $438/mo a month at a 7.7% 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
- $438/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.4%
- Max offer
- $460,000
Offer ≤ $460,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading