For saleSingle family
$210,000
603 11th Ave NE
Rochester MN 55906
2 beds, 1 bath, 2,174 sqft
603 11th Ave NE is a 2 beds, 1 bath, 2,174 sqft single family home for sale at $210,000 in Rochester MN 55906. At 20% down it rents for an estimated $1,800/mo and returns $327/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
- $1,800/mo
- Monthly cash flow
- $327/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.3%
- Max offer
- $210,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.