For saleSingle family
$214,900
422 10th Ave SE
Rochester MN 55904
3 beds, 2 baths, 1,275 sqft
422 10th Ave SE is a 3 beds, 2 baths, 1,275 sqft single family home for sale at $214,900 in Rochester MN 55904. At 20% down it rents for an estimated $1,725/mo and returns $218/mo a month at a 7.7% 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
- $1,725/mo
- Monthly cash flow
- $218/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.1%
- Max offer
- $206,500
Offer ≤ $206,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.