For saleSingle family
$306,000
1926 Bear Ct SE
Rochester MN 55904
4 beds, 2 baths, 2,040 sqft
1926 Bear Ct SE is a 4 beds, 2 baths, 2,040 sqft single family home for sale at $306,000 in Rochester MN 55904. At 20% down it rents for an estimated $4,000/mo and returns $1,816/mo a month at a 13.8% 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
- $4,000/mo
- Monthly cash flow
- $1,816/mo
- Cap rate
- 13.8%
- Cash-on-cash
- 35.6%
- Max offer
- $306,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading