For saleCondo
$125,000
1923 Viking Dr NW Apt 11
Rochester MN 55901
2 beds, 1 bath, 930 sqft
1923 Viking Dr NW Apt 11 is a 2 beds, 1 bath, 930 sqft condo home for sale at $125,000 in Rochester MN 55901. At 20% down it rents for an estimated $1,500/mo and returns $189/mo a month at a 8.3% 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
- $189/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 9.1%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.