For saleSingle family
$349,900
2126 10th Ave NE
Rochester MN 55906
3 beds, 2 baths, 1,560 sqft
2126 10th Ave NE is a 3 beds, 2 baths, 1,560 sqft single family home for sale at $349,900 in Rochester MN 55906. At 20% down it rents for an estimated $1,700/mo and returns -$798/mo a month at a 3.9% 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
- $1,700/mo
- Monthly cash flow
- -$798/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $201,500
Offer ≤ $201,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading