For saleTownhouse
$150,000
2801 19th Ave NW Apt D
Rochester MN 55901
2 beds, 2 baths, 1,036 sqft
2801 19th Ave NW Apt D is a 2 beds, 2 baths, 1,036 sqft townhouse home for sale at $150,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,500/mo and returns $238/mo a month at a 8.6% 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
- $238/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $150,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading