For saleSingle family
$239,900
3940 Willow Heights Dr SW
Rochester MN 55902
3 beds, 2 baths, 1,535 sqft
3940 Willow Heights Dr SW is a 3 beds, 2 baths, 1,535 sqft single family home for sale at $239,900 in Rochester MN 55902. At 20% down it rents for an estimated $2,200/mo and returns $487/mo a month at a 9.1% 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
- $2,200/mo
- Monthly cash flow
- $487/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.2%
- Max offer
- $239,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading