For saleTownhouse
$139,900
3933 18th Ave NW
Rochester MN 55901
2 beds, 1.5 baths, 1,046 sqft
3933 18th Ave NW is a 2 beds, 1.5 baths, 1,046 sqft townhouse home for sale at $139,900 in Rochester MN 55901. At 20% down it rents for an estimated $1,500/mo and returns $327/mo a month at a 9.3% 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
- $1,500/mo
- Monthly cash flow
- $327/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 14.0%
- Max offer
- $139,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.