For saleSingle family
$430,000
13745 Wellstead Dr
Rogers MN 55374
5 beds, 3 baths, 2,373 sqft
13745 Wellstead Dr is a 5 beds, 3 baths, 2,373 sqft single family home for sale at $430,000 in Rogers MN 55374. At 20% down it rents for an estimated $3,100/mo and returns $84/mo a month at a 6.8% 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
- $3,100/mo
- Monthly cash flow
- $84/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.2%
- Max offer
- $371,500
Offer ≤ $371,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.