For saleSingle family
$300,000
2610 22nd Ave SE
Rochester MN 55904
4 beds, 2.5 baths, 2,568 sqft
2610 22nd Ave SE is a 4 beds, 2.5 baths, 2,568 sqft single family home for sale at $300,000 in Rochester MN 55904. At 20% down it rents for an estimated $2,800/mo and returns $696/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
- $2,800/mo
- Monthly cash flow
- $696/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.9%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.