For saleTownhouse
$335,000
12695 Ashbury Dr
Rogers MN 55374
3 beds, 2.5 baths, 1,665 sqft
12695 Ashbury Dr is a 3 beds, 2.5 baths, 1,665 sqft townhouse home for sale at $335,000 in Rogers MN 55374. At 20% down it rents for an estimated $2,450/mo and returns -$68/mo a month at a 6.4% 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
- $2,450/mo
- Monthly cash flow
- -$68/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.2%
- Max offer
- $271,000
Offer ≤ $271,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading