For saleSingle family
$1,300,000
1949 Rosewood Ln SE
Alexandria MN 56308
5 beds, 4 baths, 3,018 sqft
1949 Rosewood Ln SE is a 5 beds, 4 baths, 3,018 sqft single family home for sale at $1,300,000 in Alexandria MN 56308. At 20% down it rents for an estimated $1,375/mo and returns -$7,905/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
- $1,375/mo
- Monthly cash flow
- -$7,905/mo
- Cap rate
- -0.6%
- Cash-on-cash
- -36.5%
- Max offer
- $166,500
Offer ≤ $166,500 (87% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading