For saleSingle family
$309,900
1462 13th Ave NW
Rochester MN 55901
3 beds, 2 baths, 2,048 sqft
1462 13th Ave NW is a 3 beds, 2 baths, 2,048 sqft single family home for sale at $309,900 in Rochester MN 55901. At 20% down it rents for an estimated $1,800/mo and returns -$412/mo a month at a 5.1% 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
- $1,800/mo
- Monthly cash flow
- -$412/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -8.0%
- Max offer
- $213,000
Offer ≤ $213,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading