For saleTownhouse
$175,000
3961 18th Ave NW
Rochester MN 55901
2 beds, 1.5 baths, 1,026 sqft
3961 18th Ave NW is a 2 beds, 1.5 baths, 1,026 sqft townhouse home for sale at $175,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,500/mo and returns $97/mo a month at a 7.2% 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
- $1,500/mo
- Monthly cash flow
- $97/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $157,500
Offer ≤ $157,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.