For saleSingle family
$340,000
3065 Rose Heights Dr SE
Rochester MN 55904
3 beds, 2 baths, 1,814 sqft
3065 Rose Heights Dr SE is a 3 beds, 2 baths, 1,814 sqft single family home for sale at $340,000 in Rochester MN 55904. At 20% down it rents for an estimated $2,650/mo and returns $223/mo a month at a 7.5% 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
- $2,650/mo
- Monthly cash flow
- $223/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 3.9%
- Max offer
- $312,500
Offer ≤ $312,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading