For saleMulti-family
$339,900
1219 Center St W
Rochester MN 55902
4 beds, 3 baths, 2,238 sqft
1219 Center St W is a 4 beds, 3 baths, 2,238 sqft multi-family home for sale at $339,900 in Rochester MN 55902. At 20% down it rents for an estimated $3,050/mo and returns $624/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
- $3,050/mo
- Monthly cash flow
- $624/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.0%
- Max offer
- $339,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading