For saleSingle family
$749,900
25671 County Road 138
Rockville MN 56301
4 beds, 4 baths, 3,728 sqft
25671 County Road 138 is a 4 beds, 4 baths, 3,728 sqft single family home for sale at $749,900 in Rockville MN 56301. At 20% down it rents for an estimated $1,550/mo and returns -$3,803/mo a month at a 0.6% 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
- $1,550/mo
- Monthly cash flow
- -$3,803/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.4%
- Max offer
- $186,500
Offer ≤ $186,500 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading