For saleSingle family
$330,000
5023 25th Ave NW
Rochester MN 55901
4 beds, 2 baths, 2,104 sqft
5023 25th Ave NW is a 4 beds, 2 baths, 2,104 sqft single family home for sale at $330,000 in Rochester MN 55901. At 20% down it rents for an estimated $2,425/mo and returns $110/mo a month at a 6.9% 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
- $2,425/mo
- Monthly cash flow
- $110/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.0%
- Max offer
- $290,500
Offer ≤ $290,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.