For saleSingle family
$624,900
4823 Scenic Oak Dr SW
Rochester MN 55902
4 beds, 3.5 baths, 3,417 sqft
4823 Scenic Oak Dr SW is a 4 beds, 3.5 baths, 3,417 sqft single family home for sale at $624,900 in Rochester MN 55902. At 20% down it rents for an estimated $4,100/mo and returns -$361/mo a month at a 6.0% 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
- -$361/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.5%
- Max offer
- $484,500
Offer ≤ $484,500 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading