For saleSingle family
$259,900
119 13th Ave SE
Rochester MN 55904
4 beds, 1.5 baths, 1,980 sqft
119 13th Ave SE is a 4 beds, 1.5 baths, 1,980 sqft single family home for sale at $259,900 in Rochester MN 55904. At 20% down it rents for an estimated $2,400/mo and returns $577/mo a month at a 9.2% 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
- $2,400/mo
- Monthly cash flow
- $577/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.3%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.