For saleTownhouse
$299,900
8002 Marsh Run Ct
Rockford MN 55373
3 beds, 3 baths, 2,206 sqft
8002 Marsh Run Ct is a 3 beds, 3 baths, 2,206 sqft townhouse home for sale at $299,900 in Rockford MN 55373. At 20% down it rents for an estimated $1,475/mo and returns -$802/mo a month at a 3.5% 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
- $1,475/mo
- Monthly cash flow
- -$802/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.1%
- Max offer
- $150,500
Offer ≤ $150,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading