For saleSingle family
$182,000
4412 22nd Ave NW
Rochester MN 55901
2 beds, 1 bath, 768 sqft
4412 22nd Ave NW is a 2 beds, 1 bath, 768 sqft single family home for sale at $182,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,675/mo and returns $399/mo a month at a 9.1% 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
- $1,675/mo
- Monthly cash flow
- $399/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 13.1%
- Max offer
- $182,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.