For saleSingle family
$239,900
1240 Robin Ln SE
Rochester MN 55904
3 beds, 1 bath, 864 sqft
1240 Robin Ln SE is a 3 beds, 1 bath, 864 sqft single family home for sale at $239,900 in Rochester MN 55904. At 20% down it rents for an estimated $2,650/mo and returns $937/mo a month at a 11.4% 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
- $2,650/mo
- Monthly cash flow
- $937/mo
- Cap rate
- 11.4%
- Cash-on-cash
- 23.4%
- Max offer
- $239,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading