For saleSingle family
$250,000
1823 18 1/2 St NW
Rochester MN 55901
3 beds, 1 bath, 1,000 sqft
1823 18 1/2 St NW is a 3 beds, 1 bath, 1,000 sqft single family home for sale at $250,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,900/mo and returns $147/mo a month at a 7.2% 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
- $1,900/mo
- Monthly cash flow
- $147/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.5%
- Max offer
- $227,500
Offer ≤ $227,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.