For saleSingle family
$344,500
5312 Kingsbury Pl NW
Rochester MN 55901
4 beds, 2 baths, 1,670 sqft
5312 Kingsbury Pl NW is a 4 beds, 2 baths, 1,670 sqft single family home for sale at $344,500 in Rochester MN 55901. At 20% down it rents for an estimated $2,500/mo and returns $84/mo a month at a 6.8% 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
- $2,500/mo
- Monthly cash flow
- $84/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.5%
- Max offer
- $299,500
Offer ≤ $299,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.