For saleSingle family
$749,000
827 10 1/2 St SW
Rochester MN 55902
4 beds, 2.5 baths, 3,081 sqft
827 10 1/2 St SW is a 4 beds, 2.5 baths, 3,081 sqft single family home for sale at $749,000 in Rochester MN 55902. At 20% down it rents for an estimated $2,575/mo and returns -$2,772/mo a month at a 2.2% 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
- $2,575/mo
- Monthly cash flow
- -$2,772/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.2%
- Max offer
- $306,500
Offer ≤ $306,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading