For saleMulti-family
$419,900
17 13th Ave SW
Rochester MN 55902
4 beds, 2 baths, 2,620 sqft
17 13th Ave SW is a 4 beds, 2 baths, 2,620 sqft multi-family home for sale at $419,900 in Rochester MN 55902. At 20% down it rents for an estimated $3,300/mo and returns $355/mo a month at a 7.5% 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
- $3,300/mo
- Monthly cash flow
- $355/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.1%
- Max offer
- $395,000
Offer ≤ $395,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.