For saleSingle family
$229,900
103 13th St NW
Rochester MN 55901
3 beds, 2 baths, 1,810 sqft
103 13th St NW is a 3 beds, 2 baths, 1,810 sqft single family home for sale at $229,900 in Rochester MN 55901. At 20% down it rents for an estimated $1,900/mo and returns $288/mo a month at a 8.0% 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
- $1,900/mo
- Monthly cash flow
- $288/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.5%
- Max offer
- $227,500
Offer ≤ $227,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.