For saleSingle family
$659,705
4861 Noble Dr NW
Rochester MN 55901
4 beds, 3 baths, 2,787 sqft
4861 Noble Dr NW is a 4 beds, 3 baths, 2,787 sqft single family home for sale at $659,705 in Rochester MN 55901. At 20% down it rents for an estimated $2,400/mo and returns -$2,309/mo a month at a 2.5% 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
- -$2,309/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -21.0%
- Max offer
- $285,500
Offer ≤ $285,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading