For saleSingle family
$875,000
7008 Cavanaugh Grn
Rockford MN 55373
5 beds, 3 baths, 2,345 sqft
7008 Cavanaugh Grn is a 5 beds, 3 baths, 2,345 sqft single family home for sale at $875,000 in Rockford MN 55373. At 20% down it rents for an estimated $2,175/mo and returns -$4,071/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
- $2,175/mo
- Monthly cash flow
- -$4,071/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.9%
- Max offer
- $260,500
Offer ≤ $260,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading