For saleSingle family
$646,935
4921 Noble Ln NW
Rochester MN 55901
5 beds, 3 baths, 3,078 sqft
4921 Noble Ln NW is a 5 beds, 3 baths, 3,078 sqft single family home for sale at $646,935 in Rochester MN 55901. At 20% down it rents for an estimated $2,625/mo and returns -$1,993/mo a month at a 3.0% 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
- $2,625/mo
- Monthly cash flow
- -$1,993/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.5%
- Max offer
- $312,000
Offer ≤ $312,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading