For saleSingle family
$300,900
1932 S Village Dr SE
Rochester MN 55904
4 beds, 2 baths, 1,836 sqft
1932 S Village Dr SE is a 4 beds, 2 baths, 1,836 sqft single family home for sale at $300,900 in Rochester MN 55904. At 20% down it rents for an estimated $2,300/mo and returns $152/mo a month at a 7.3% 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
- $2,300/mo
- Monthly cash flow
- $152/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.0%
- Max offer
- $271,500
Offer ≤ $271,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading