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 $1,500/mo and returns $207/mo a month at a 8.3% 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
- $207/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.0%
- Max offer
- $154,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading