For saleSingle family
$285,000
4838 Salley Ln NW
Rochester MN 55901
3 beds, 2 baths, 1,837 sqft
4838 Salley Ln NW is a 3 beds, 2 baths, 1,837 sqft single family home for sale at $285,000 in Rochester MN 55901. At 20% down it rents for an estimated $2,200/mo and returns $201/mo a month at a 7.4% 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
- $2,200/mo
- Monthly cash flow
- $201/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.2%
- Max offer
- $263,500
Offer ≤ $263,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.