For saleSingle family
$349,900
2312 21st Ave SE
Rochester MN 55904
4 beds, 3 baths, 1,956 sqft
2312 21st Ave SE is a 4 beds, 3 baths, 1,956 sqft single family home for sale at $349,900 in Rochester MN 55904. At 20% down it rents for an estimated $3,000/mo and returns $502/mo a month at a 8.4% 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
- $3,000/mo
- Monthly cash flow
- $502/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.6%
- Max offer
- $349,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading