For saleSingle family
$305,000
812 14th Ave NE
Rochester MN 55906
4 beds, 2 baths, 2,688 sqft
812 14th Ave NE is a 4 beds, 2 baths, 2,688 sqft single family home for sale at $305,000 in Rochester MN 55906. At 20% down it rents for an estimated $2,300/mo and returns $161/mo a month at a 7.1% 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
- $2,300/mo
- Monthly cash flow
- $161/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.2%
- Max offer
- $275,500
Offer ≤ $275,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.