For saleSingle family
$260,000
925 14th Ave NE
Rochester MN 55906
2 beds, 2 baths, 2,404 sqft
925 14th Ave NE is a 2 beds, 2 baths, 2,404 sqft single family home for sale at $260,000 in Rochester MN 55906. At 20% down it rents for an estimated $1,500/mo and returns -$356/mo a month at a 5.0% 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
- $1,500/mo
- Monthly cash flow
- -$356/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.2%
- Max offer
- $177,500
Offer ≤ $177,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading