For saleSingle family
$399,900
614 37th St SW
Rochester MN 55902
4 beds, 2 baths, 1,893 sqft
614 37th St SW is a 4 beds, 2 baths, 1,893 sqft single family home for sale at $399,900 in Rochester MN 55902. At 20% down it rents for an estimated $4,100/mo and returns $1,245/mo a month at a 10.4% 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
- $4,100/mo
- Monthly cash flow
- $1,245/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.7%
- Max offer
- $399,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading