For saleSingle family
$680,130
1274 Hadley Hills Dr NE
Rochester MN 55906
6 beds, 4 baths, 3,483 sqft
1274 Hadley Hills Dr NE is a 6 beds, 4 baths, 3,483 sqft single family home for sale at $680,130 in Rochester MN 55906. At 20% down it rents for an estimated $2,400/mo and returns -$2,455/mo a month at a 2.3% 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
- $2,400/mo
- Monthly cash flow
- -$2,455/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.7%
- Max offer
- $285,500
Offer ≤ $285,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading