For saleTownhouse
$328,990
13627 Pine Drive
Rogers MN 55374
2 beds, 1,898 sqft
13627 Pine Drive is a 2 beds, 1,898 sqft townhouse home for sale at $328,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,150/mo and returns -$403/mo a month at a 5.2% 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
- $2,150/mo
- Monthly cash flow
- -$403/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.3%
- Max offer
- $224,500
Offer ≤ $224,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading