For saleSingle family
$150,000
1119 2nd Ave NW
Rochester MN 55901
3 beds, 1 bath, 1,192 sqft
1119 2nd Ave NW is a 3 beds, 1 bath, 1,192 sqft single family home for sale at $150,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,775/mo and returns $704/mo a month at a 12.3% 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
- $1,775/mo
- Monthly cash flow
- $704/mo
- Cap rate
- 12.3%
- Cash-on-cash
- 28.2%
- Max offer
- $150,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading