For saleSingle family
$220,000
904 14th Ave NE
Rochester MN 55906
3 beds, 1 bath, 972 sqft
904 14th Ave NE is a 3 beds, 1 bath, 972 sqft single family home for sale at $220,000 in Rochester MN 55906. At 20% down it rents for an estimated $1,700/mo and returns $129/mo a month at a 7.4% 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
- $1,700/mo
- Monthly cash flow
- $129/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $200,500
Offer ≤ $200,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading