For saleSingle family
$330,000
1126 8th Ave NW
Rochester MN 55901
4 beds, 3 baths, 1,379 sqft
1126 8th Ave NW is a 4 beds, 3 baths, 1,379 sqft single family home for sale at $330,000 in Rochester MN 55901. At 20% down it rents for an estimated $2,575/mo and returns $219/mo a month at a 7.5% 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
- $2,575/mo
- Monthly cash flow
- $219/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $304,000
Offer ≤ $304,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading