For saleMulti-family
$354,900
926 2nd St NW
Rochester MN 55901
4 beds, 2 baths, 2,016 sqft
926 2nd St NW is a 4 beds, 2 baths, 2,016 sqft multi-family home for sale at $354,900 in Rochester MN 55901. At 20% down it rents for an estimated $2,650/mo and returns $161/mo a month at a 7.1% 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
- $2,650/mo
- Monthly cash flow
- $161/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $317,500
Offer ≤ $317,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.