For saleSingle family
$370,000
401 20th St SW
Rochester MN 55902
4 beds, 2.5 baths, 2,856 sqft
401 20th St SW is a 4 beds, 2.5 baths, 2,856 sqft single family home for sale at $370,000 in Rochester MN 55902. At 20% down it rents for an estimated $2,575/mo and returns -$66/mo a month at a 6.5% 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
- $2,575/mo
- Monthly cash flow
- -$66/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -1.1%
- Max offer
- $304,000
Offer ≤ $304,000 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading