For saleCondo
$124,900
607 19th St NW Apt 35
Rochester MN 55901
2 beds, 1 bath, 908 sqft
607 19th St NW Apt 35 is a 2 beds, 1 bath, 908 sqft condo home for sale at $124,900 in Rochester MN 55901. At 20% down it rents for an estimated $1,500/mo and returns $191/mo a month at a 8.5% 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
- $191/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.2%
- Max offer
- $124,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading