For saleSingle family
$609,900
920 Isaac Rd NW
Rice MN 56367
5 beds, 4 baths, 2,750 sqft
920 Isaac Rd NW is a 5 beds, 4 baths, 2,750 sqft single family home for sale at $609,900 in Rice MN 56367. At 20% down it rents for an estimated $2,400/mo and returns -$1,954/mo a month at a 2.8% 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
- $2,400/mo
- Monthly cash flow
- -$1,954/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.2%
- Max offer
- $285,000
Offer ≤ $285,000 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading