For saleSingle family
$375,900
2368 21st Ave SE
Rochester MN 55904
3 beds, 2 baths, 2,090 sqft
2368 21st Ave SE is a 3 beds, 2 baths, 2,090 sqft single family home for sale at $375,900 in Rochester MN 55904. At 20% down it rents for an estimated $1,850/mo and returns -$833/mo a month at a 4.0% 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
- $1,850/mo
- Monthly cash flow
- -$833/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.3%
- Max offer
- $219,000
Offer ≤ $219,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading