For saleCondo
$117,000
2312 Valleyhigh Dr NW Unit F108
Rochester MN 55901
2 beds, 1.5 baths, 875 sqft
2312 Valleyhigh Dr NW Unit F108 is a 2 beds, 1.5 baths, 875 sqft condo home for sale at $117,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,375/mo and returns $159/mo a month at a 8.3% 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
- $159/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $117,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading