For saleTownhouse
$244,900
13816 Rose Dr
Rogers MN 55374
2 beds, 2 baths, 1,283 sqft
13816 Rose Dr is a 2 beds, 2 baths, 1,283 sqft townhouse home for sale at $244,900 in Rogers MN 55374. At 20% down it rents for an estimated $2,150/mo and returns $282/mo a month at a 8.0% 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
- $282/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.9%
- Max offer
- $239,000
Offer ≤ $239,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading