For saleSingle family
$225,000
235 10th Ave NE
Rochester MN 55906
2 beds, 1 bath, 1,264 sqft
235 10th Ave NE is a 2 beds, 1 bath, 1,264 sqft single family home for sale at $225,000 in Rochester MN 55906. At 20% down it rents for an estimated $1,575/mo and returns -$3/mo a month at a 6.5% 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
- -$3/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.1%
- Max offer
- $188,500
Offer ≤ $188,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.