For saleSingle family
$343,990
12861 Weber Lane
Rogers MN 55374
4 beds, 2,265 sqft
12861 Weber Lane is a 4 beds, 2,265 sqft single family home for sale at $343,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,800/mo and returns $344/mo a month at a 7.9% 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
- $344/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $330,500
Offer ≤ $330,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading