For saleCondo
$135,500
607 19th St NW Apt 16
Rochester MN 55901
2 beds, 1 bath, 973 sqft
607 19th St NW Apt 16 is a 2 beds, 1 bath, 973 sqft condo home for sale at $135,500 in Rochester MN 55901. At 20% down it rents for an estimated $1,500/mo and returns $127/mo a month at a 7.6% 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
- $127/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.6%
- Max offer
- $128,500
Offer ≤ $128,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.