For saleSingle family
$240,000
817 14th Ave NE
Rochester MN 55906
4 beds, 2 baths, 1,644 sqft
817 14th Ave NE is a 4 beds, 2 baths, 1,644 sqft single family home for sale at $240,000 in Rochester MN 55906. At 20% down it rents for an estimated $2,250/mo and returns $537/mo a month at a 9.3% 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
- $2,250/mo
- Monthly cash flow
- $537/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.4%
- Max offer
- $240,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading