For saleCondo
$175,000
2094 11th Ave SE Apt D
Rochester MN 55904
2 beds, 1 bath, 827 sqft
2094 11th Ave SE Apt D is a 2 beds, 1 bath, 827 sqft condo home for sale at $175,000 in Rochester MN 55904. At 20% down it rents for an estimated $1,500/mo and returns $112/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
- $1,500/mo
- Monthly cash flow
- $112/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $159,500
Offer ≤ $159,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading