For saleCondo
$175,000
1919 Deerhaven Ln NE Apt 12
Rochester MN 55906
2 beds, 1 bath, 992 sqft
1919 Deerhaven Ln NE Apt 12 is a 2 beds, 1 bath, 992 sqft condo home for sale at $175,000 in Rochester MN 55906. At 20% down it rents for an estimated $1,575/mo and returns $128/mo a month at a 7.4% 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
- $128/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.4%
- Max offer
- $161,500
Offer ≤ $161,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.