For saleCondo
$114,500
1911 Viking Dr NW Apt 25
Rochester MN 55901
2 beds, 1 bath, 1,016 sqft
1911 Viking Dr NW Apt 25 is a 2 beds, 1 bath, 1,016 sqft condo home for sale at $114,500 in Rochester MN 55901. At 20% down it rents for an estimated $1,500/mo and returns $351/mo a month at a 10.2% 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
- $351/mo
- Cap rate
- 10.2%
- Cash-on-cash
- 18.4%
- Max offer
- $114,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.