For saleTownhouse
$356,990
19462 136th Ave N
Rogers MN 55374
4 beds, 2.5 baths, 1,654 sqft
19462 136th Ave N is a 4 beds, 2.5 baths, 1,654 sqft townhouse home for sale at $356,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,850/mo and returns $205/mo a month at a 7.2% 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
- $2,850/mo
- Monthly cash flow
- $205/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.4%
- Max offer
- $322,500
Offer ≤ $322,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.