For saleSingle family
$140,000
1630 2nd St SE
Rochester MN 55904
2 beds, 1 bath, 908 sqft
1630 2nd St SE is a 2 beds, 1 bath, 908 sqft single family home for sale at $140,000 in Rochester MN 55904. At 20% down it rents for an estimated $1,475/mo and returns $476/mo a month at a 10.7% 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
- $1,475/mo
- Monthly cash flow
- $476/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.4%
- Max offer
- $140,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading