For saleSingle family
$290,900
3929 5th St NW
Rochester MN 55901
3 beds, 2 baths, 1,950 sqft
3929 5th St NW is a 3 beds, 2 baths, 1,950 sqft single family home for sale at $290,900 in Rochester MN 55901. At 20% down it rents for an estimated $2,150/mo and returns $110/mo a month at a 7.0% 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
- $2,150/mo
- Monthly cash flow
- $110/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.3%
- Max offer
- $257,500
Offer ≤ $257,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.