For saleTownhouse
$180,500
907 40th St NW
Rochester MN 55901
2 beds, 1.5 baths, 1,614 sqft
907 40th St NW is a 2 beds, 1.5 baths, 1,614 sqft townhouse home for sale at $180,500 in Rochester MN 55901. At 20% down it rents for an estimated $1,500/mo and returns $57/mo a month at a 6.9% 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
- $57/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.9%
- Max offer
- $157,000
Offer ≤ $157,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.