For saleSingle family
$193,000
2848 Knollwood Dr SE
Rochester MN 55904
4 beds, 2 baths, 1,740 sqft
2848 Knollwood Dr SE is a 4 beds, 2 baths, 1,740 sqft single family home for sale at $193,000 in Rochester MN 55904. At 20% down it rents for an estimated $2,400/mo and returns $1,046/mo a month at a 13.0% 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
- $2,400/mo
- Monthly cash flow
- $1,046/mo
- Cap rate
- 13.0%
- Cash-on-cash
- 32.5%
- Max offer
- $193,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.