For saleSingle family
$209,900
23 6th St NW
Rochester MN 55901
3 beds, 2 baths, 1,539 sqft
23 6th St NW is a 3 beds, 2 baths, 1,539 sqft single family home for sale at $209,900 in Rochester MN 55901. At 20% down it rents for an estimated $1,950/mo and returns $478/mo a month at a 9.2% 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
- $1,950/mo
- Monthly cash flow
- $478/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.7%
- Max offer
- $209,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.