For saleSingle family
$314,900
21609 Ahlstrom Ave
Rogers MN 55374
4 beds, 2 baths, 2,419 sqft
21609 Ahlstrom Ave is a 4 beds, 2 baths, 2,419 sqft single family home for sale at $314,900 in Rogers MN 55374. At 20% down it rents for an estimated $2,800/mo and returns $552/mo a month at a 8.8% 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
- $2,800/mo
- Monthly cash flow
- $552/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $314,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading