For saleSingle family
$95,000
12600 Main St
Rogers MN 55374
1 bed, 0.5 baths, 531 sqft
12600 Main St is a 1 bed, 0.5 baths, 531 sqft single family home for sale at $95,000 in Rogers MN 55374. At 20% down it rents for an estimated $1,300/mo and returns $622/mo a month at a 14.5% 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
- $1,300/mo
- Monthly cash flow
- $622/mo
- Cap rate
- 14.5%
- Cash-on-cash
- 39.3%
- Max offer
- $95,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading