For saleSingle family
$265,000
1108 12th Ave NE
Rochester MN 55906
5 beds, 3 baths, 2,136 sqft
1108 12th Ave NE is a 5 beds, 3 baths, 2,136 sqft single family home for sale at $265,000 in Rochester MN 55906. At 20% down it rents for an estimated $2,350/mo and returns $458/mo a month at a 8.7% 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
- $2,350/mo
- Monthly cash flow
- $458/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.4%
- Max offer
- $265,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading