For saleCondo
$100,000
362 Elton Hills Dr NW Apt 18
Rochester MN 55901
2 beds, 1 bath, 904 sqft
362 Elton Hills Dr NW Apt 18 is a 2 beds, 1 bath, 904 sqft condo home for sale at $100,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,500/mo and returns $322/mo a month at a 10.5% 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
- $322/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.3%
- Max offer
- $100,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading