For saleSingle family
$459,900
1926 Hart Dr SW
Rochester MN 55902
4 beds, 3 baths, 2,762 sqft
1926 Hart Dr SW is a 4 beds, 3 baths, 2,762 sqft single family home for sale at $459,900 in Rochester MN 55902. At 20% down it rents for an estimated $4,300/mo and returns $1,017/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
- $4,300/mo
- Monthly cash flow
- $1,017/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.3%
- Max offer
- $459,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading