For saleSingle family
$489,900
1019 11th St SW
Rochester MN 55902
4 beds, 3 baths, 2,240 sqft
1019 11th St SW is a 4 beds, 3 baths, 2,240 sqft single family home for sale at $489,900 in Rochester MN 55902. At 20% down it rents for an estimated $2,650/mo and returns -$847/mo a month at a 4.6% 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
- $2,650/mo
- Monthly cash flow
- -$847/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.4%
- Max offer
- $313,500
Offer ≤ $313,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading