For saleSingle family
$1,700,000
2909 Bentley Dr SW
Rochester MN 55902
5 beds, 4.5 baths, 6,071 sqft
2909 Bentley Dr SW is a 5 beds, 4.5 baths, 6,071 sqft single family home for sale at $1,700,000 in Rochester MN 55902. At 20% down it rents for an estimated $4,600/mo and returns -$7,536/mo a month at a 1.3% 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
- $4,600/mo
- Monthly cash flow
- -$7,536/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -26.6%
- Max offer
- $550,500
Offer ≤ $550,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading