For saleSingle family
$182,500
212 8th St NW
Rochester MN 55901
2 beds, 1 bath, 1,088 sqft
212 8th St NW is a 2 beds, 1 bath, 1,088 sqft single family home for sale at $182,500 in Rochester MN 55901. At 20% down it rents for an estimated $1,550/mo and returns $247/mo a month at a 8.3% 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
- $1,550/mo
- Monthly cash flow
- $247/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.1%
- Max offer
- $182,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading