For saleMulti-family
$550,000
26 21st St SW
Rochester MN 55902
4 beds, 3 baths, 2,031 sqft
26 21st St SW is a 4 beds, 3 baths, 2,031 sqft multi-family home for sale at $550,000 in Rochester MN 55902. At 20% down it rents for an estimated $4,200/mo and returns $342/mo a month at a 7.3% 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
- $4,200/mo
- Monthly cash flow
- $342/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $503,000
Offer ≤ $503,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.