For saleSingle family
$165,000
16 10th St NE
Rochester MN 55906
4 beds, 1 bath, 1,134 sqft
16 10th St NE is a 4 beds, 1 bath, 1,134 sqft single family home for sale at $165,000 in Rochester MN 55906. At 20% down it rents for an estimated $2,025/mo and returns $847/mo a month at a 12.8% 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
- $2,025/mo
- Monthly cash flow
- $847/mo
- Cap rate
- 12.8%
- Cash-on-cash
- 30.8%
- Max offer
- $165,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading