For saleSingle family
$604,990
3673 Worrall Ct NW
Rochester MN 55901
5 beds, 3.5 baths, 3,003 sqft
3673 Worrall Ct NW is a 5 beds, 3.5 baths, 3,003 sqft single family home for sale at $604,990 in Rochester MN 55901. At 20% down it rents for an estimated $2,500/mo and returns -$1,819/mo a month at a 3.1% 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
- $2,500/mo
- Monthly cash flow
- -$1,819/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -18.0%
- Max offer
- $297,000
Offer ≤ $297,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading