For saleSingle family
$260,000
120 11 1/2 St SE
Rochester MN 55904
3 beds, 2 baths, 1,656 sqft
120 11 1/2 St SE is a 3 beds, 2 baths, 1,656 sqft single family home for sale at $260,000 in Rochester MN 55904. At 20% down it rents for an estimated $1,700/mo and returns -$156/mo a month at a 5.9% 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
- $1,700/mo
- Monthly cash flow
- -$156/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.6%
- Max offer
- $201,000
Offer ≤ $201,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading