For saleSingle family
$1,250,000
4720 55th Ave SW
Rochester MN 55902
4 beds, 4 baths, 4,523 sqft
4720 55th Ave SW is a 4 beds, 4 baths, 4,523 sqft single family home for sale at $1,250,000 in Rochester MN 55902. At 20% down it rents for an estimated $4,300/mo and returns -$4,623/mo a month at a 2.2% 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
- $4,300/mo
- Monthly cash flow
- -$4,623/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.2%
- Max offer
- $512,000
Offer ≤ $512,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading