For saleCondo
$165,000
2457 Broadway Ave S Apt A
Rochester MN 55904
2 beds, 1.5 baths, 1,008 sqft
2457 Broadway Ave S Apt A is a 2 beds, 1.5 baths, 1,008 sqft condo home for sale at $165,000 in Rochester MN 55904. At 20% down it rents for an estimated $1,500/mo and returns $193/mo a month at a 7.9% 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
- $193/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 7.0%
- Max offer
- $161,500
Offer ≤ $161,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.