For saleSingle family
$709,900
3680 Arlington Ln SE
Rochester MN 55904
5 beds, 3.5 baths, 3,446 sqft
3680 Arlington Ln SE is a 5 beds, 3.5 baths, 3,446 sqft single family home for sale at $709,900 in Rochester MN 55904. At 20% down it rents for an estimated $3,350/mo and returns -$1,718/mo a month at a 3.8% 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
- $3,350/mo
- Monthly cash flow
- -$1,718/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.5%
- Max offer
- $397,000
Offer ≤ $397,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading