For saleSingle family
$549,900
4859 Maple St
Rockford MN 55373
4 beds, 3 baths, 2,785 sqft
4859 Maple St is a 4 beds, 3 baths, 2,785 sqft single family home for sale at $549,900 in Rockford MN 55373. At 20% down it rents for an estimated $2,625/mo and returns -$1,301/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
- $2,625/mo
- Monthly cash flow
- -$1,301/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.2%
- Max offer
- $311,000
Offer ≤ $311,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading