For saleSingle family
$239,000
1202 12th Ave NE
Rochester MN 55906
3 beds, 1 bath, 1,992 sqft
1202 12th Ave NE is a 3 beds, 1 bath, 1,992 sqft single family home for sale at $239,000 in Rochester MN 55906. At 20% down it rents for an estimated $2,000/mo and returns $324/mo a month at a 8.1% 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
- $2,000/mo
- Monthly cash flow
- $324/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 8.1%
- Max offer
- $239,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.