For saleSingle family
$334,900
4838 11th Ct NW
Rochester MN 55901
4 beds, 2 baths, 1,837 sqft
4838 11th Ct NW is a 4 beds, 2 baths, 1,837 sqft single family home for sale at $334,900 in Rochester MN 55901. At 20% down it rents for an estimated $3,300/mo and returns $909/mo a month at a 9.9% 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
- $3,300/mo
- Monthly cash flow
- $909/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.3%
- Max offer
- $334,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading