For saleSingle family
$599,900
1639 Hadley Creek Dr NE
Rochester MN 55906
5 beds, 3 baths, 3,214 sqft
1639 Hadley Creek Dr NE is a 5 beds, 3 baths, 3,214 sqft single family home for sale at $599,900 in Rochester MN 55906. At 20% down it rents for an estimated $2,300/mo and returns -$1,983/mo a month at a 2.7% 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
- $2,300/mo
- Monthly cash flow
- -$1,983/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.8%
- Max offer
- $273,500
Offer ≤ $273,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading