For saleSingle family
$724,900
1003 Center St W
Rochester MN 55902
3 beds, 3 baths, 1,670 sqft
1003 Center St W is a 3 beds, 3 baths, 1,670 sqft single family home for sale at $724,900 in Rochester MN 55902. At 20% down it rents for an estimated $1,900/mo and returns -$3,275/mo a month at a 1.2% 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
- $1,900/mo
- Monthly cash flow
- -$3,275/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.1%
- Max offer
- $227,500
Offer ≤ $227,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading