For saleSingle family
$89,900
2220 49th St NW
Rochester MN 55901
3 beds, 2 baths, 988 sqft
2220 49th St NW is a 3 beds, 2 baths, 988 sqft single family home for sale at $89,900 in Rochester MN 55901. At 20% down it rents for an estimated $2,000/mo and returns $1,369/mo a month at a 24.8% 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
- $2,000/mo
- Monthly cash flow
- $1,369/mo
- Cap rate
- 24.8%
- Cash-on-cash
- 91.4%
- Max offer
- $89,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.