For saleSingle family
$619,150
4939 Noble Ln NW
Rochester MN 55901
4 beds, 2 baths, 2,693 sqft
4939 Noble Ln NW is a 4 beds, 2 baths, 2,693 sqft single family home for sale at $619,150 in Rochester MN 55901. At 20% down it rents for an estimated $2,400/mo and returns -$2,020/mo a month at a 2.8% 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
- $2,400/mo
- Monthly cash flow
- -$2,020/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.6%
- Max offer
- $285,000
Offer ≤ $285,000 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading