For saleSingle family
$784,900
1007 Center St W
Rochester MN 55902
3 beds, 3 baths, 1,892 sqft
1007 Center St W is a 3 beds, 3 baths, 1,892 sqft single family home for sale at $784,900 in Rochester MN 55902. At 20% down it rents for an estimated $1,900/mo and returns -$3,703/mo a month at a 1.0% 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
- $1,900/mo
- Monthly cash flow
- -$3,703/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.3%
- Max offer
- $227,500
Offer ≤ $227,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading