For saleSingle family
$649,990
1701 Hadley Hills Dr NE
Rochester MN 55906
5 beds, 3 baths, 3,078 sqft
1701 Hadley Hills Dr NE is a 5 beds, 3 baths, 3,078 sqft single family home for sale at $649,990 in Rochester MN 55906. At 20% down it rents for an estimated $2,300/mo and returns -$2,340/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
- $2,300/mo
- Monthly cash flow
- -$2,340/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.6%
- Max offer
- $273,500
Offer ≤ $273,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading