For saleSingle family
$229,900
230 10th Ave NE
Rochester MN 55906
3 beds, 1.5 baths, 1,322 sqft
230 10th Ave NE is a 3 beds, 1.5 baths, 1,322 sqft single family home for sale at $229,900 in Rochester MN 55906. At 20% down it rents for an estimated $1,850/mo and returns $209/mo a month at a 7.8% 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
- $209/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.4%
- Max offer
- $218,000
Offer ≤ $218,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading