For saleTownhouse
$534,900
7816 Bridgewater Ct
Rockford MN 55373
4 beds, 3 baths, 3,197 sqft
7816 Bridgewater Ct is a 4 beds, 3 baths, 3,197 sqft townhouse home for sale at $534,900 in Rockford MN 55373. At 20% down it rents for an estimated $1,650/mo and returns -$2,197/mo a month at a 1.7% 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
- $1,650/mo
- Monthly cash flow
- -$2,197/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.6%
- Max offer
- $174,000
Offer ≤ $174,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading