For saleCondo
$139,900
1917 Deerhaven Ln NE Apt 20
Rochester MN 55906
1 bed, 1 bath, 866 sqft
1917 Deerhaven Ln NE Apt 20 is a 1 bed, 1 bath, 866 sqft condo home for sale at $139,900 in Rochester MN 55906. At 20% down it rents for an estimated $1,400/mo and returns $183/mo a month at a 8.1% 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
- $1,400/mo
- Monthly cash flow
- $183/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.8%
- Max offer
- $139,000
Offer ≤ $139,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.