For saleSingle family
$349,900
1804 9th Ave SE
Rochester MN 55904
5 beds, 3 baths, 2,128 sqft
1804 9th Ave SE is a 5 beds, 3 baths, 2,128 sqft single family home for sale at $349,900 in Rochester MN 55904. At 20% down it rents for an estimated $2,950/mo and returns $452/mo a month at a 8.2% 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
- $2,950/mo
- Monthly cash flow
- $452/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.8%
- Max offer
- $348,000
Offer ≤ $348,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading