For saleSingle family
$345,000
1162 Peregrine Dr SE
Rochester MN 55904
4 beds, 2 baths, 1,816 sqft
1162 Peregrine Dr SE is a 4 beds, 2 baths, 1,816 sqft single family home for sale at $345,000 in Rochester MN 55904. At 20% down it rents for an estimated $4,000/mo and returns $1,537/mo a month at a 12.0% 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
- $4,000/mo
- Monthly cash flow
- $1,537/mo
- Cap rate
- 12.0%
- Cash-on-cash
- 26.7%
- Max offer
- $345,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading