For saleSingle family
$309,900
2115 E River Rd NE
Rochester MN 55906
4 beds, 2 baths, 1,539 sqft
2115 E River Rd NE is a 4 beds, 2 baths, 1,539 sqft single family home for sale at $309,900 in Rochester MN 55906. At 20% down it rents for an estimated $2,150/mo and returns -$62/mo a month at a 6.4% 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
- $2,150/mo
- Monthly cash flow
- -$62/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.2%
- Max offer
- $254,000
Offer ≤ $254,000 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading