For saleSingle family
$305,900
2818 26th St NW
Rochester MN 55901
4 beds, 2 baths, 1,922 sqft
2818 26th St NW is a 4 beds, 2 baths, 1,922 sqft single family home for sale at $305,900 in Rochester MN 55901. At 20% down it rents for an estimated $2,425/mo and returns $280/mo a month at a 7.6% 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
- $2,425/mo
- Monthly cash flow
- $280/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.5%
- Max offer
- $290,500
Offer ≤ $290,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.