For saleSingle family
$299,900
1114 13th Ave NW
Rochester MN 55901
4 beds, 2 baths, 2,165 sqft
1114 13th Ave NW is a 4 beds, 2 baths, 2,165 sqft single family home for sale at $299,900 in Rochester MN 55901. At 20% down it rents for an estimated $2,475/mo and returns $372/mo a month at a 8.0% 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
- $2,475/mo
- Monthly cash flow
- $372/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.4%
- Max offer
- $296,500
Offer ≤ $296,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.