For saleSingle family
$375,000
1103 8 1/2 St SE
Rochester MN 55904
5 beds, 2 baths, 1,970 sqft
1103 8 1/2 St SE is a 5 beds, 2 baths, 1,970 sqft single family home for sale at $375,000 in Rochester MN 55904. At 20% down it rents for an estimated $2,725/mo and returns $95/mo a month at a 6.8% 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
- $2,725/mo
- Monthly cash flow
- $95/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.5%
- Max offer
- $326,500
Offer ≤ $326,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.