For saleSingle family
$190,000
903 1st St SE
Rochester MN 55904
3 beds, 2 baths, 1,456 sqft
903 1st St SE is a 3 beds, 2 baths, 1,456 sqft single family home for sale at $190,000 in Rochester MN 55904. At 20% down it rents for an estimated $1,725/mo and returns $369/mo a month at a 9.0% 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
- $369/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.6%
- Max offer
- $190,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading