For saleTownhouse
$330,990
22144 Harvest Ave
Rogers MN 55374
3 beds, 2.5 baths, 2,020 sqft
22144 Harvest Ave is a 3 beds, 2.5 baths, 2,020 sqft townhouse home for sale at $330,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,450/mo and returns $10/mo a month at a 6.6% 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
- $10/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.2%
- Max offer
- $276,500
Offer ≤ $276,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.