For saleCondo
$98,000
354 Elton Hills Dr NW Apt 32
Rochester MN 55901
1 bed, 1 bath, 735 sqft
354 Elton Hills Dr NW Apt 32 is a 1 bed, 1 bath, 735 sqft condo home for sale at $98,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,400/mo and returns $297/mo a month at a 10.1% 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
- $1,400/mo
- Monthly cash flow
- $297/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 18.2%
- Max offer
- $98,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.