For saleTownhouse
$295,000
9004 Marsh Run St
Rockford MN 55373
3 beds, 3.5 baths, 2,113 sqft
9004 Marsh Run St is a 3 beds, 3.5 baths, 2,113 sqft townhouse home for sale at $295,000 in Rockford MN 55373. At 20% down it rents for an estimated $2,250/mo and returns $42/mo a month at a 6.7% 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
- $2,250/mo
- Monthly cash flow
- $42/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $250,500
Offer ≤ $250,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.