For saleSingle family
$598,000
3756 18th St SE
Rochester MN 55904
5 beds, 3 baths, 3,174 sqft
3756 18th St SE is a 5 beds, 3 baths, 3,174 sqft single family home for sale at $598,000 in Rochester MN 55904. At 20% down it rents for an estimated $3,350/mo and returns -$919/mo a month at a 4.8% 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
- $3,350/mo
- Monthly cash flow
- -$919/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.2%
- Max offer
- $396,500
Offer ≤ $396,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading