For saleSingle family
$1,050,000
1280 Fox Grove Pl SW
Rochester MN 55902
4 beds, 3 baths, 3,452 sqft
1280 Fox Grove Pl SW is a 4 beds, 3 baths, 3,452 sqft single family home for sale at $1,050,000 in Rochester MN 55902. At 20% down it rents for an estimated $2,750/mo and returns -$4,746/mo a month at a 1.2% 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
- $2,750/mo
- Monthly cash flow
- -$4,746/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.1%
- Max offer
- $329,000
Offer ≤ $329,000 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading