For saleSingle family
$254,950
2649 11th Ave NW
Rochester MN 55901
3 beds, 1.5 baths, 1,440 sqft
2649 11th Ave NW is a 3 beds, 1.5 baths, 1,440 sqft single family home for sale at $254,950 in Rochester MN 55901. At 20% down it rents for an estimated $2,000/mo and returns $212/mo a month at a 7.5% 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
- $212/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.0%
- Max offer
- $239,500
Offer ≤ $239,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.