For saleTownhouse
$439,900
1252 19th Ave NE
Rochester MN 55906
3 beds, 3 baths, 2,245 sqft
1252 19th Ave NE is a 3 beds, 3 baths, 2,245 sqft townhouse home for sale at $439,900 in Rochester MN 55906. At 20% down it rents for an estimated $2,000/mo and returns -$1,264/mo a month at a 3.2% 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
- $2,000/mo
- Monthly cash flow
- -$1,264/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.2%
- Max offer
- $210,500
Offer ≤ $210,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading