For saleSingle family
$525,000
5741 Lavender Ave NW
Rochester MN 55901
3 beds, 2 baths, 1,774 sqft
5741 Lavender Ave NW is a 3 beds, 2 baths, 1,774 sqft single family home for sale at $525,000 in Rochester MN 55901. At 20% down it rents for an estimated $2,100/mo and returns -$1,648/mo a month at a 2.9% 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
- $2,100/mo
- Monthly cash flow
- -$1,648/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.8%
- Max offer
- $249,500
Offer ≤ $249,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading