For saleCondo
$149,900
3602 10th Ln NW Apt 23
Rochester MN 55901
2 beds, 1 bath, 790 sqft
3602 10th Ln NW Apt 23 is a 2 beds, 1 bath, 790 sqft condo home for sale at $149,900 in Rochester MN 55901. At 20% down it rents for an estimated $1,575/mo and returns $142/mo a month at a 7.7% 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
- $1,575/mo
- Monthly cash flow
- $142/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.7%
- Max offer
- $142,500
Offer ≤ $142,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.