For saleCondo
$149,900
1903 Greenview Pl SW Apt 1
Rochester MN 55902
2 beds, 1 bath, 841 sqft
1903 Greenview Pl SW Apt 1 is a 2 beds, 1 bath, 841 sqft condo home for sale at $149,900 in Rochester MN 55902. At 20% down it rents for an estimated $1,375/mo and returns -$738/mo a month at a 0.8% 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
- -$738/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.6%
- Max offer
- $33,500
Offer ≤ $33,500 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading