For saleSingle family
$215,000
3815 5th St NW
Rochester MN 55901
3 beds, 1 bath, 1,302 sqft
3815 5th St NW is a 3 beds, 1 bath, 1,302 sqft single family home for sale at $215,000 in Rochester MN 55901. At 20% down it rents for an estimated $2,000/mo and returns $465/mo a month at a 9.3% 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
- $2,000/mo
- Monthly cash flow
- $465/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.0%
- Max offer
- $215,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading