For saleSingle family
$395,000
6007 Nathan Blvd
Rockford MN 55373
4 beds, 2 baths, 2,239 sqft
6007 Nathan Blvd is a 4 beds, 2 baths, 2,239 sqft single family home for sale at $395,000 in Rockford MN 55373. At 20% down it rents for an estimated $2,625/mo and returns -$195/mo a month at a 6.1% 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
- $2,625/mo
- Monthly cash flow
- -$195/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -3.0%
- Max offer
- $310,000
Offer ≤ $310,000 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading