For saleSingle family
$499,900
1102 Southern Hills Ln SW
Rochester MN 55902
5 beds, 3.5 baths, 3,136 sqft
1102 Southern Hills Ln SW is a 5 beds, 3.5 baths, 3,136 sqft single family home for sale at $499,900 in Rochester MN 55902. At 20% down it rents for an estimated $4,600/mo and returns $1,031/mo a month at a 9.1% 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
- $4,600/mo
- Monthly cash flow
- $1,031/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.4%
- Max offer
- $499,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading