For saleSingle family
$255,000
1832 1st Ave SE
Rochester MN 55904
3 beds, 1 bath, 1,442 sqft
1832 1st Ave SE is a 3 beds, 1 bath, 1,442 sqft single family home for sale at $255,000 in Rochester MN 55904. At 20% down it rents for an estimated $2,300/mo and returns $512/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
- $2,300/mo
- Monthly cash flow
- $512/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 12.0%
- Max offer
- $255,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.