For saleSingle family
$254,900
107 12th St NW
Rochester MN 55901
3 beds, 2 baths, 1,988 sqft
107 12th St NW is a 3 beds, 2 baths, 1,988 sqft single family home for sale at $254,900 in Rochester MN 55901. At 20% down it rents for an estimated $1,900/mo and returns $112/mo a month at a 7.0% 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
- $1,900/mo
- Monthly cash flow
- $112/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $227,500
Offer ≤ $227,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.