For saleSingle family
$719,900
2219 Glady Ln NE
Rochester MN 55906
4 beds, 3 baths, 2,537 sqft
2219 Glady Ln NE is a 4 beds, 3 baths, 2,537 sqft single family home for sale at $719,900 in Rochester MN 55906. At 20% down it rents for an estimated $2,250/mo and returns -$2,889/mo a month at a 1.9% 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
- -$2,889/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -24.1%
- Max offer
- $268,500
Offer ≤ $268,500 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading