For saleSingle family
$364,900
427 21st Ave SW
Rochester MN 55902
3 beds, 2 baths, 1,722 sqft
427 21st Ave SW is a 3 beds, 2 baths, 1,722 sqft single family home for sale at $364,900 in Rochester MN 55902. At 20% down it rents for an estimated $2,300/mo and returns -$305/mo a month at a 5.7% 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
- $2,300/mo
- Monthly cash flow
- -$305/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -5.0%
- Max offer
- $272,000
Offer ≤ $272,000 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading