For saleMulti-family
$400,000
849 11 1/2 St SW
Rochester MN 55902
4 beds, 2 baths, 1,560 sqft
849 11 1/2 St SW is a 4 beds, 2 baths, 1,560 sqft multi-family home for sale at $400,000 in Rochester MN 55902. At 20% down it rents for an estimated $3,150/mo and returns $345/mo a month at a 7.5% 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
- $3,150/mo
- Monthly cash flow
- $345/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.2%
- Max offer
- $377,000
Offer ≤ $377,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.