For saleSingle family
$588,990
1257 Hadley Hills Drive NE
Rochester MN 55906
3 beds, 1,937 sqft
1257 Hadley Hills Drive NE is a 3 beds, 1,937 sqft single family home for sale at $588,990 in Rochester MN 55906. At 20% down it rents for an estimated $1,450/mo and returns -$2,755/mo a month at a 1.1% 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
- $1,450/mo
- Monthly cash flow
- -$2,755/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -28.1%
- Max offer
- $173,500
Offer ≤ $173,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading