For saleSingle family
$519,900
1351 Rolling Oaks Dr
Hanover MN 55341
4 beds, 3 baths, 2,980 sqft
1351 Rolling Oaks Dr is a 4 beds, 3 baths, 2,980 sqft single family home for sale at $519,900 in Hanover MN 55341. At 20% down it rents for an estimated $2,900/mo and returns -$811/mo a month at a 4.8% 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
- $2,900/mo
- Monthly cash flow
- -$811/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.4%
- Max offer
- $343,000
Offer ≤ $343,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading