For saleSingle family
$264,900
1846 19th St NW
Rochester MN 55901
5 beds, 2 baths, 1,729 sqft
1846 19th St NW is a 5 beds, 2 baths, 1,729 sqft single family home for sale at $264,900 in Rochester MN 55901. At 20% down it rents for an estimated $2,125/mo and returns $234/mo a month at a 7.7% 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
- $2,125/mo
- Monthly cash flow
- $234/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.3%
- Max offer
- $250,500
Offer ≤ $250,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading