For saleTownhouse
$337,990
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 $337,990 in Rogers MN 55374. At 20% down it rents for an estimated $2,450/mo and returns -$78/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
- -$78/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.4%
- Max offer
- $272,500
Offer ≤ $272,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading