For saleSingle family
$499,999
1008 Southern Woods Pl SW
Rochester MN 55902
5 beds, 3.5 baths, 3,450 sqft
1008 Southern Woods Pl SW is a 5 beds, 3.5 baths, 3,450 sqft single family home for sale at $499,999 in Rochester MN 55902. At 20% down it rents for an estimated $4,375/mo and returns $806/mo a month at a 8.6% 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
- $4,375/mo
- Monthly cash flow
- $806/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.7%
- Max offer
- $499,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading