For saleSingle family
$249,900
103 12th Ave SE
Rochester MN 55904
3 beds, 1 bath, 1,504 sqft
103 12th Ave SE is a 3 beds, 1 bath, 1,504 sqft single family home for sale at $249,900 in Rochester MN 55904. At 20% down it rents for an estimated $1,850/mo and returns $97/mo a month at a 7.0% 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
- $1,850/mo
- Monthly cash flow
- $97/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.3%
- Max offer
- $221,500
Offer ≤ $221,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.