For saleTownhouse
$155,000
3608 10th Ln NW Apt 1
Rochester MN 55901
2 beds, 1 bath, 794 sqft
3608 10th Ln NW Apt 1 is a 2 beds, 1 bath, 794 sqft townhouse home for sale at $155,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,575/mo and returns $301/mo a month at a 8.8% 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
- $1,575/mo
- Monthly cash flow
- $301/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.6%
- Max offer
- $155,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.