For saleSingle family
$625,500
4847 Maple St
Rockford MN 55373
5 beds, 3 baths, 3,442 sqft
4847 Maple St is a 5 beds, 3 baths, 3,442 sqft single family home for sale at $625,500 in Rockford MN 55373. At 20% down it rents for an estimated $2,975/mo and returns -$1,490/mo a month at a 3.8% 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
- $2,975/mo
- Monthly cash flow
- -$1,490/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $352,500
Offer ≤ $352,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading