For saleSingle family
$439,000
3951 Willow Ct SW
Rochester MN 55902
4 beds, 3 baths, 3,000 sqft
3951 Willow Ct SW is a 4 beds, 3 baths, 3,000 sqft single family home for sale at $439,000 in Rochester MN 55902. At 20% down it rents for an estimated $4,100/mo and returns $966/mo a month at a 9.3% 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
- $4,100/mo
- Monthly cash flow
- $966/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.2%
- Max offer
- $439,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading