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 $3,050/mo and returns $516/mo a month at a 8.4% 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
- $3,050/mo
- Monthly cash flow
- $516/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.7%
- Max offer
- $354,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading