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 $2,750/mo and returns $296/mo a month at a 7.5% 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
- $2,750/mo
- Monthly cash flow
- $296/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.1%
- Max offer
- $329,500
Offer ≤ $329,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.