For saleCondo
$124,900
2106 Valleyhigh Dr NW Unit A207
Rochester MN 55901
2 beds, 1 bath, 875 sqft
2106 Valleyhigh Dr NW Unit A207 is a 2 beds, 1 bath, 875 sqft condo home for sale at $124,900 in Rochester MN 55901. At 20% down it rents for an estimated $1,375/mo and returns $246/mo a month at a 9.0% 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
- $246/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.8%
- Max offer
- $124,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading