For saleSingle family
$899,000
1597 Skyview Cir NW
Rochester MN 55901
4 beds, 3 baths, 2,656 sqft
1597 Skyview Cir NW is a 4 beds, 3 baths, 2,656 sqft single family home for sale at $899,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,525/mo and returns -$4,893/mo a month at a 0.1% 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
- $1,525/mo
- Monthly cash flow
- -$4,893/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.7%
- Max offer
- $184,500
Offer ≤ $184,500 (79% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading