For saleSingle family
$295,000
1223 2nd St NE
Rochester MN 55906
4 beds, 2 baths, 2,178 sqft
1223 2nd St NE is a 4 beds, 2 baths, 2,178 sqft single family home for sale at $295,000 in Rochester MN 55906. At 20% down it rents for an estimated $2,300/mo and returns $194/mo a month at a 7.5% 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
- $2,300/mo
- Monthly cash flow
- $194/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 3.9%
- Max offer
- $271,500
Offer ≤ $271,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading