For saleSingle family
$215,000
2034 24th St NW
Rochester MN 55901
3 beds, 1 bath, 960 sqft
2034 24th St NW is a 3 beds, 1 bath, 960 sqft single family home for sale at $215,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,850/mo and returns $315/mo a month at a 8.4% 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
- $1,850/mo
- Monthly cash flow
- $315/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.8%
- Max offer
- $215,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading