For saleSingle family
$438,990
23548 Ashbury Drive
Rogers MN 55374
4 beds, 2,495 sqft
23548 Ashbury Drive is a 4 beds, 2,495 sqft single family home for sale at $438,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,800/mo and returns -$334/mo a month at a 5.8% 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
- $2,800/mo
- Monthly cash flow
- -$334/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.6%
- Max offer
- $331,000
Offer ≤ $331,000 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading