For saleMulti-family
$249,900
418 11th Ave SE
Rochester MN 55904
3 beds, 3 baths, 1,424 sqft
418 11th Ave SE is a 3 beds, 3 baths, 1,424 sqft multi-family home for sale at $249,900 in Rochester MN 55904. At 20% down it rents for an estimated $2,250/mo and returns $466/mo a month at a 8.9% 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
- $2,250/mo
- Monthly cash flow
- $466/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.2%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading