For saleSingle family
$179,900
1119 2nd St NE
Rochester MN 55906
1 bed, 1 bath, 984 sqft
1119 2nd St NE is a 1 bed, 1 bath, 984 sqft single family home for sale at $179,900 in Rochester MN 55906. At 20% down it rents for an estimated $1,375/mo and returns $91/mo a month at a 7.3% 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
- $1,375/mo
- Monthly cash flow
- $91/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.0%
- Max offer
- $162,000
Offer ≤ $162,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading