For saleSingle family
$325,000
12612 Scharber St
Rogers MN 55374
4 beds, 4 baths, 2,474 sqft
12612 Scharber St is a 4 beds, 4 baths, 2,474 sqft single family home for sale at $325,000 in Rogers MN 55374. At 20% down it rents for an estimated $2,800/mo and returns $480/mo a month at a 8.4% 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
- $480/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.9%
- Max offer
- $325,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading