For saleSingle family
$565,155
1677 Hadley Hills Dr NE
Rochester MN 55906
4 beds, 3 baths, 2,271 sqft
1677 Hadley Hills Dr NE is a 4 beds, 3 baths, 2,271 sqft single family home for sale at $565,155 in Rochester MN 55906. At 20% down it rents for an estimated $2,125/mo and returns -$1,910/mo a month at a 2.6% 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
- $2,125/mo
- Monthly cash flow
- -$1,910/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.3%
- Max offer
- $252,500
Offer ≤ $252,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading