For saleSingle family
$155,000
1253 6th Ave SE
Rochester MN 55904
3 beds, 2 baths, 1,197 sqft
1253 6th Ave SE is a 3 beds, 2 baths, 1,197 sqft single family home for sale at $155,000 in Rochester MN 55904. At 20% down it rents for an estimated $1,675/mo and returns $568/mo a month at a 11.1% 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
- $1,675/mo
- Monthly cash flow
- $568/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.0%
- Max offer
- $155,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading